UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
For
the Quarterly Period Ended
or
For the transition period from _________ to _________
Commission
File Number
(Exact name of registrant issuer as specified in its charter)
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
(Address of principal executive offices, including zip code)
Registrant’s
phone number, including area code
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding twelve months (or shorter period that the registrant was required to submit and post such files).
Indicate by check mark whether the registrant is a large-accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large-accelerated filer,” “accelerated filer,” “smaller reporting company” or an “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large
Accelerated Filer ☐ Accelerated Filer ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐
As of November 10, 2021, there were shares, par value $0.0001 of the registrant’s Common Stock issued and outstanding.
EXPLANATORY NOTE
This Amendment makes no other changes to the Form 10-Q as filed with the SEC on November 10, 2021 and no attempt has been made in this Amendment to modify or update the other disclosures presented in the Form 10-Q. This Amendment does not reflect subsequent events occurring after the original filing of the Form 10-Q (i.e., those events occurring after November 10, 2021) or modify or update in any way those disclosures that may be affected by subsequent events. Accordingly, this Amendment should be read in conjunction with the Form 10-Q and our other filings with the SEC.
TABLE OF CONTENTS
| 2 |
PART I – FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements.
GREENPRO CAPITAL CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2021, AND DECEMBER 31, 2020
(In U.S. dollars, except share and per share data)
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
(As Restated) (see Note 2) | ||||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash
equivalents (including $ | $ | $ | ||||||
| Accounts receivable, net
of allowance of $ | ||||||||
| Prepaids and other current assets | ||||||||
| Due from related parties | ||||||||
| Deferred
costs of revenue (including $ | ||||||||
| Total current assets | ||||||||
| Property and equipment, net | ||||||||
| Real Estate investments: | ||||||||
| Real estate held for sale | ||||||||
| Real estate held for investment, net | ||||||||
| Intangible assets, net | ||||||||
| Goodwill | ||||||||
| Other investments (including
$ | ||||||||
| Operating lease right-of-use assets, net | ||||||||
| Other non-current assets | ||||||||
| TOTAL ASSETS | $ | $ | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | $ | $ | ||||||
| Current portion of loans secured by real estate | - | |||||||
| Convertible notes payable, net | ||||||||
| Due to related parties | ||||||||
| Operating lease liabilities, current portion | ||||||||
| Deferred revenue (including
$ | ||||||||
| Derivative liabilities | ||||||||
| Total current liabilities | ||||||||
| Long term portion of loans secured by real estate | - | |||||||
| Operating lease liabilities, net of current portion | - | |||||||
| Total liabilities | ||||||||
| Commitments and contingencies | - | - | ||||||
| Stockholders’ Equity: | ||||||||
| Preferred stock, par value; shares authorized; shares issued and outstanding | - | - | ||||||
| Common Stock, par value; shares authorized; and shares issued and outstanding on September 30, 2021, and December 31, 2020 | ||||||||
| Additional paid in capital | ||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total Greenpro Capital Corp. stockholders’ equity | ||||||||
| Noncontrolling interests in consolidated subsidiaries | ||||||||
| Total stockholders’ equity | ||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | $ | ||||||
See accompanying notes to the condensed consolidated financial statements.
| 3 |
GREENPRO CAPITAL CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In U.S. dollars, except share and per share data)
(Unaudited)
| Three
months ended September 30, | Nine
months ended September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
(As Restated) (see Note 2) | (As Restated) (see Note 2) | |||||||||||||||
| REVENUES: | ||||||||||||||||
| Service revenue (including $ | $ | $ | $ | $ | ||||||||||||
| Sale of real estate properties | - | - | ||||||||||||||
| Rental revenue | ||||||||||||||||
| Total revenue | ||||||||||||||||
| COST OF REVENUES: | ||||||||||||||||
| Cost of service revenue (including $ | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Cost of real estate properties sold | - | ( | ) | - | ( | ) | ||||||||||
| Cost of rental revenue | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total cost of revenues | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| GROSS PROFIT | ||||||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| General and administrative
(including $ | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total operating expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| LOSS FROM OPERATIONS | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| OTHER INCOME (EXPENSES) | ||||||||||||||||
| Other income | ||||||||||||||||
| Interest income | ||||||||||||||||
| Interest expense (including $ | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Change in fair value of derivative liabilities associated with warrants | ( | ) | ||||||||||||||
| Change in fair value of options associated with convertible notes | - | - | - | |||||||||||||
| Loss on extinguishment of convertible notes | ( | ) | - | ( | ) | - | ||||||||||
| Reversal of write-off notes receivable | - | - | ||||||||||||||
| Impairment of other
investments (including $ | ( | ) | - | ( | ) | - | ||||||||||
| Total other (expenses) income | ( | ) | ( | ) | ||||||||||||
| LOSS BEFORE INCOME TAX | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax expense | - | - | ( | ) | - | |||||||||||
| NET LOSS | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Net loss (income) attributable to noncontrolling interest | ( | ) | ( | ) | ||||||||||||
| NET LOSS ATTRIBUTED TO COMMON SHAREHOLDERS OF GREENPRO CAPITAL CORP. | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other comprehensive (loss) income: | ||||||||||||||||
| - Foreign currency translation (loss) income | ( | ) | ( | ) | ||||||||||||
| COMPREHENSIVE LOSS | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| NET LOSS PER SHARE, BASIC AND DILUTED | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| WEIGHTED AVERAGE NUMBER OF COMMON STOCK OUTSTANDING, BASIC AND DILUTED | ||||||||||||||||
See accompanying notes to the condensed consolidated financial statements.
| 4 |
GREENPRO CAPITAL CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In U.S. dollars, except share data)
(Unaudited)
| Three months ended September 30, 2021 (Unaudited) | ||||||||||||||||||||||||||||
| Common Stock | Additional | Accumulated Other | Non- | Total | ||||||||||||||||||||||||
Number of shares | Amount | Paid-in Capital | Comprehensive Loss | Accumulated Deficit | Controlling Interest | Stockholders’ Equity | ||||||||||||||||||||||
| Balance as of June 30, 2021 (Unaudited) (As Restated) (see Note 2) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Fair value of shares issued from conversion of promissory notes | - | - | - | |||||||||||||||||||||||||
| Fair value of shares issued for acquisition | - | - | ||||||||||||||||||||||||||
| Value of beneficial conversion feature resulting from debt extinguishment | ( | ) | - | - | - | ( | ) | |||||||||||||||||||||
| Foreign currency translation | - | - | - | ( | ) | - | - | ( | ) | |||||||||||||||||||
| Net loss | - | - | - | - | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Balance as of September 30, 2021 (Unaudited) (As Restated) (see Note 2) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Nine months ended September 30, 2021 (Unaudited) | ||||||||||||||||||||||||||||
| Common Stock | Additional | Accumulated Other | Non- | Total | ||||||||||||||||||||||||
Number of shares | Amount | Paid-in Capital | Comprehensive Loss | Accumulated Deficit | Controlling Interest | Stockholders’ Equity | ||||||||||||||||||||||
| Balance as of December 31, 2020 | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Fair value of shares issued for other investments | - | - | - | |||||||||||||||||||||||||
| Fair value of shares issued for subscription fee | - | - | - | |||||||||||||||||||||||||
| Fair value of shares issued from conversion of promissory notes | - | - | - | |||||||||||||||||||||||||
| Fair value of shares issued for acquisition | ||||||||||||||||||||||||||||
| Beneficial conversion feature related to convertible notes | - | - | - | - | - | |||||||||||||||||||||||
| Reclassification of conversion option related to a convertible note | - | - | - | - | - | |||||||||||||||||||||||
| Value of beneficial conversion feature resulting from debt extinguishment | - | - | ( | ) | - | - | - | ( | ) | |||||||||||||||||||
| Foreign currency translation | - | - | - | ( | ) | - | - | ( | ) | |||||||||||||||||||
| Net (loss) income | - | - | - | - | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
| Balance as of September 30, 2021 (Unaudited) (As Restated) (see Note 2) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Three months ended September 30, 2020 (Unaudited) | ||||||||||||||||||||||||||||
| Common Stock | Additional | Accumulated Other | Non- | Total | ||||||||||||||||||||||||
Number of shares | Amount | Paid-in Capital | Comprehensive Loss | Accumulated Deficit | Controlling Interest | Stockholders’ Equity | ||||||||||||||||||||||
| Balance as of June 30, 2020 (Unaudited) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Fair value of shares issued for marketing expenses | - | - | - | |||||||||||||||||||||||||
| Changes in ownership interests in subsidiaries | - | - | ( | ) | - | - | - | |||||||||||||||||||||
| Foreign currency translation | - | - | - | - | - | |||||||||||||||||||||||
| Net (loss) income | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||
| Balance as of September 30, 2020 (Unaudited) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Nine months ended September 30, 2020 (Unaudited) | ||||||||||||||||||||||||||||
| Common Stock | Additional | Accumulated Other | Non- | Total | ||||||||||||||||||||||||
| Number of shares | Amount | Paid-in Capital | Comprehensive Loss | Accumulated Deficit | Controlling Interest | Stockholders’ Equity | ||||||||||||||||||||||
| Balance as of December 31, 2019 | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| Fair value of shares issued for marketing expenses | - | - | - | |||||||||||||||||||||||||
| Fair value of shares issued for other investment | - | - | - | |||||||||||||||||||||||||
| Derecognition of non-controlling interest due to deconsolidation | - | - | - | - | - | |||||||||||||||||||||||
| Foreign currency translation | - | - | - | - | - | |||||||||||||||||||||||
| Net (loss) income | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||
| Balance as of September 30, 2020 (Unaudited) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| 5 |
GREENPRO CAPITAL CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In U.S. dollars)
(Unaudited)
| Nine
months ended September 30, | ||||||||
| 2021 | 2020 | |||||||
(As Restated) (see Note 2) | ||||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization | ||||||||
| Amortization of right-of-use assets | ||||||||
| Amortization of discount on convertible notes | - | |||||||
| Amortization of debt issuance costs | - | |||||||
| Interest expense associated with accretion of convertible notes | - | |||||||
| Interest expense associated with conversion of notes | - | |||||||
| Interest expense due to non-fulfillment of use of proceeds requirements | - | |||||||
| Loss on extinguishment of convertible notes | - | |||||||
| Impairment of other investment-related party | - | |||||||
| Provision for bad debts | ||||||||
| Fair value of shares issued for subscription fee | - | |||||||
| Fair value of shares issued for marketing expenses | - | |||||||
| Reversal of write-off notes receivable | ( | ) | - | |||||
| Gain on sale of real estate held of sale | - | ( | ) | |||||
| Gain on disposal of other investment | - | ( | ) | |||||
| Gain on disposal of a subsidiary | ( | ) | - | |||||
| Loss on disposal of a subsidiary | - | |||||||
| Loss on disposal of property and equipment | - | |||||||
| Increase in cash surrender value on life insurance | - | ( | ) | |||||
| Loss on deconsolidation of controlled subsidiaries | - | |||||||
| Change in fair value of derivative liabilities associated with warrants | ( | ) | ||||||
| Change in fair value of options associated with convertible notes | ( | ) | - | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | ||||||||
| Prepaids and other current assets | ( | ) | ||||||
| Deferred costs of revenue | ( | ) | ||||||
| Accounts payable and accrued liabilities | ( | ) | ( | ) | ||||
| Operating lease liabilities | ( | ) | ( | ) | ||||
| Income tax payable | - | ( | ) | |||||
| Deferred revenue | ||||||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| Cash flows from investing activities: | ||||||||
| Purchase of property and equipment | ( | ) | ( | ) | ||||
| Purchase of other investments | ( | ) | ( | ) | ||||
| Proceeds from real estate held for sale | - | |||||||
| Proceeds from sale of property and equipment | - | |||||||
| Proceeds from disposal of subsidiary | - | |||||||
| Proceeds from sale of other investments | - | |||||||
| Acquisition of business, net of cash acquired | - | |||||||
| Net decrease in cash due to deconsolidation of subsidiaries | - | ( | ) | |||||
| Net cash provided by investing activities | ||||||||
| Cash flows from financing activities: | ||||||||
| Principal payments of loans secured by real estate | ( | ) | ( | ) | ||||
| Advances (to) from related parties | ( | ) | ||||||
| Proceeds from convertible promissory notes, net | - | |||||||
| Collection of notes receivable | - | |||||||
| Convertible note redemptions paid in cash | ( | ) | - | |||||
| Net cash provided by financing activities | ||||||||
| Effect of exchange rate changes in cash and cash equivalents | ( | ) | ||||||
| NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | ( | ) | ||||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD | ||||||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD | $ | $ | ||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||
| Cash paid for income tax | $ | $ | ||||||
| Cash paid for interest | $ | $ | ||||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
| Noncash assets derecognized on deconsolidation of controlled subsidiaries | $ | $ | ||||||
| Noncash liabilities derecognized on deconsolidation of controlled subsidiaries | $ | $ | ||||||
| Fair value of shares issued for acquisition of business | $ | $ | ||||||
| Fair value of shares issued for other investments | $ | $ | ||||||
| Fair value of shares issued from conversion of promissory notes | $ | $ | ||||||
| Beneficial conversion feature associated with convertible notes payable | $ | $ | ||||||
| Reclassification of conversion option associated with convertible notes payable to additional paid in capital | $ | $ | ||||||
| Derecognition of beneficial conversion feature value from additional paid in capital resulting from debt extinguishment | $ | $ | ||||||
| Right-of-use assets and operating lease liabilities removed for terminated operating leases | $ | $ | ||||||
See accompanying notes to the condensed consolidated financial statements.
| 6 |
GREENPRO CAPITAL CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In U.S. dollars, except share and per share data)
(Unaudited)
(As Restated)
NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Greenpro Capital Corp. (the “Company” or “GRNQ”) was incorporated on July 19, 2013, in the state of Nevada. The Company currently provides a wide range of business consulting and corporate advisory services, including cross-border listing advisory services, tax planning, advisory and transaction services, record management services, and accounting outsourcing services. Our focus is on companies located in Asia and Southeast Asia, including Hong Kong, Malaysia, China, Thailand, and Singapore. As part of our business consulting and corporate advisory business segment, Greenpro Venture Capital Limited provides a business incubator for start-up companies and focuses on investments in select start-up and high growth potential companies. In addition to our business consulting and corporate advisory business segment, we operate another business segment that focuses on the acquisition and rental of real estate properties held for investment and the acquisition and sale of real estate properties held for sale.
Basis of presentation and principles of consolidation
The accompanying unaudited condensed consolidated financial statements as of and for the nine months ended September 30, 2021, and 2020, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) that permit reduced disclosure for interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the period ended September 30, 2021, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The Condensed Consolidated Balance Sheet information as of December 31, 2020, was derived from the Company’s audited Consolidated Financial Statements as of and for the year ended December 31, 2020, included in the Company’s Annual Report on Form 10-K/A filed with the SEC on April 12, 2021. These financial statements should be read in conjunction with that report.
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries
and majority-owned subsidiaries which the Company controls and entities for which the Company is the primary beneficiary. For those consolidated
subsidiaries where the Company’s ownership is less than
Going Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred
a net loss of $
| 7 |
The Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the Company’s obligations as they become due. Despite the amount of funds that we have raised in the past, no assurance can be given that any future financing, if needed, will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its stockholders, in the case of equity financing.
COVID-19 outbreak
In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. It has also disrupted the normal operations of many businesses, including ours. This outbreak could decrease spending, adversely affect demand for our services and harm our business and results of operations. It is not possible for us to predict the duration or magnitude of the adverse results of the outbreak and its effects on our business or results of operations currently.
Use of estimates
The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, the assumptions used in the valuation of the derivative liability, and the accrual of potential liabilities. Actual results may differ from these estimates.
Cash, cash equivalents, and restricted cash
Cash consists of funds on hand and held in bank accounts. Cash equivalents includes demand deposits placed with banks or other financial institutions and all highly liquid investments with original maturities of three months or less, including money market funds. Restricted cash represents cash restricted for the loan collateral requirements as defined in a loan agreement and the minimum paid-up share capital requirement for insurance brokers specified under the Insurance Ordinance of Hong Kong.
On
September 30, 2021, and December 31, 2020, cash included funds held by employees of $
| As
of September 30, 2021 | As
of December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Cash, cash equivalents, and restricted cash | ||||||||
| Denominated in United States Dollars | $ | $ | ||||||
| Denominated in Hong Kong Dollars | ||||||||
| Denominated in Chinese Renminbi | ||||||||
| Denominated in Malaysian Ringgit | ||||||||
| Cash, cash equivalents, and restricted cash | $ | $ | ||||||
Revenue recognition
The Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the services it transfers to its clients.
| 8 |
Investments
Investments in equity securities
The
Company accounts for its investments that represent less than
On
September 30, 2021, the Company had twenty-seven investments in equity securities without readily determinable fair values of related
parties valued at $
On
December 31, 2020, the Company had nineteen investments in equity securities without readily determinable fair values of related parties
valued at $
Debt discount
During
the nine months ended September 30, 2021, the Company incurred $
Debt issuance costs
During
the nine months ended September 30, 2021, the Company incurred direct costs associated with the issuance of convertible promissory notes,
as described in Note 6, and recorded $
Derivative financial instruments
Derivative financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is appropriate.
Basic income (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net loss per share is calculated by dividing the net loss by the weighted average number of common shares outstanding during the period plus any potentially dilutive shares related to the issuance of shares from stock warrants. For the three and nine months ended September 30, 2021, and 2020, the only outstanding Common Stock equivalents were warrants for potentially dilutive shares outstanding. These warrants have been excluded from the calculation of weighted average shares as the effect would have been anti-dilutive and therefore, basic, and diluted net loss per share were the same.
Foreign currency translation
The consolidated financial statements are presented in United States Dollars (“US$”), which is the functional and reporting currency of the Company. In addition, the Company’s operating subsidiaries maintain their books and records in their respective functional currency, which consists of the Malaysian Ringgit (“MYR”), Chinese Renminbi (“RMB”), Hong Kong Dollars (“HK$”) and Australian Dollars (“AU$”).
In general, for consolidation purposes, assets, and liabilities of the Company’s subsidiaries whose functional currency is not the US$, are translated into US$ using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of a foreign subsidiary are recorded as a separate component of accumulated other comprehensive loss within stockholders’ equity.
Translation of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective periods:
| As
of and for the nine months ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| Period-end MYR: US$1 exchange rate | ||||||||
| Period-average MYR: US$1 exchange rate | ||||||||
| Period-end RMB: US$1 exchange rate | ||||||||
| Period-average RMB: US$1 exchange rate | ||||||||
| Period-end HK$: US$1 exchange rate | ||||||||
| Period-average HK$: US$1 exchange rate | ||||||||
| Period-end AU$: US$1 exchange rate | ||||||||
| Period-average AU$: US$1 exchange rate | ||||||||
| 9 |
Fair value of financial instruments
The Company follows the guidance of ASC 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”), with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
| ● | Level 1: Observable inputs such as quoted prices in active markets; |
| ● | Level 2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and |
| ● | Level 3: Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions |
The Company believes the carrying amount reported in the balance sheet for cash and cash equivalents, accounts receivable, prepaids and other current assets, accounts payable and accrued liabilities, income tax payable, deferred costs of revenue, deferred revenue, and due from or due to related parties, approximate their fair values because of the short-term nature of these financial instruments.
As
of September 30, 2021, and December 31, 2020, the Company’s balance sheet includes Level 3 liabilities comprised of the fair value
of derivative liabilities of $
| Derivative liability | ||||
| Fair value as of December 31, 2020 | $ | |||
| Net change in the fair value of derivative liability associated with warrants | ( | ) | ||
| Derecognition of derivative liability resulting from convertible note redemptions | ( | ) | ||
| Fair value as of September 30, 2021 (Unaudited) | $ | |||
Concentrations of risks
For
the three months ended September 30, 2021,
For
the three and nine months ended September 30, 2021, and 2020, no vendor accounted for 10% or more of the Company’s cost of revenues.
For the period ended September 30, 2021,
Economic and political risks
Substantially all the Company’s services are conducted in the Asian region, primarily in Hong Kong, Malaysia, and the People’s Republic of China (“PRC”). Among other risks, the Company’s operations in Malaysia are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations in Malaysia.
The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic, and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation.
| 10 |
Recent accounting pronouncements
The FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (Topic 326) in June 2016. ASU 2016-13 requires entities to use a forward-looking approach based on current expected credit losses (“CECL”) to estimate credit losses on certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses. ASU 2016-13 is effective for the Company beginning January 1, 2023, and early adoption is permitted. The Company does not believe the potential impact of the new guidance and related codification improvements will be material to its financial position, results of operations and cash flows.
Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
Revenue from contracts with customers
The Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”), revenue from the sale of real estate properties, and revenue from the rental of real estate properties.
Revenue from services
For certain of our service contracts assisting clients in capital market listings (“Listing services”), our services provided are one performance obligation. Revenue and expenses are deferred until the performance obligation is complete and collectability of the consideration is probable. For service contracts where the performance obligation is not completed, deferred costs of revenue are recorded as incurred and deferred revenue is recorded for any payments received on such yet to be completed performance obligations. On an ongoing basis, management monitors these contracts for profitability, and may record a liability if costs exceed revenue is determined.
For other services such as company secretarial, accounting, financial analysis, and related services (“Non listing services”), the Company’s performance obligations are satisfied, and the related revenue is recognized, as services are rendered. For contracts in which we act as an agent, the Company reports revenue net of expenses paid.
The Company offers no discounts, rebates, rights of return, or other allowances to clients which would result in the establishment of reserves against service revenue. Additionally, to date, the Company has not incurred incremental costs in obtaining a client contract. The adoption of ASC 606 had no impact on the Company’s consolidated financial statements.
Revenue from the sale of real estate properties
The Company follows the guidance of ASC 610-20, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (“ASC 610-20”) in accounting for the sale of real estate properties. The Company records the sale based on completed performance obligations, which typically occurs upon the transfer of ownership of a real estate asset to the buyer. During the three and nine months ended September 30, 2021, no sale of real estate was recorded, and one unit of real estate property was sold to a buyer, respectively. The Company recognized revenue from the sale of one unit of commercial property held for sale for the three and nine months ended September 30, 2020.
Revenue from the rental of real estate properties
Rental revenue represents lease rental income from the Company’s tenants. The tenants pay monthly in accordance with lease agreements and the Company recognizes the income ratably over the lease term as this is the most representative of the pattern in which the benefit is expected to be derived from the underlying asset.
Cost of revenues
Cost of service revenue primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional fees directly attributable to the services rendered.
Cost of real estate properties sold primarily consists of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost of rental revenue primarily includes costs associated with repairs and maintenance, property insurance, depreciation, and other related administrative costs. Property management fees and utility expenses are paid directly by tenants.
| 11 |
The following table provides information about disaggregated revenue based on revenue by service lines and revenue by geographic area:
| Three
Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Revenue by service lines: | ||||||||
| Corporate advisory – Non listing services | $ | $ | ||||||
| Corporate advisory – Listing services | ||||||||
| Rental of real estate properties | ||||||||
| Sale of real estate properties | ||||||||
| Total revenue | $ | $ | ||||||
| Three
Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Revenue by geographic area: | ||||||||
| Hong Kong | $ | $ | ||||||
| Malaysia | ||||||||
| China | ||||||||
| Total revenue | $ | $ | ||||||
| Nine
Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Revenue by service lines: | (As Restated) | |||||||
| Corporate advisory – Non listing services | $ | $ | ||||||
| Corporate advisory – Listing services | ||||||||
| Rental of real estate properties | ||||||||
| Sale of real estate properties | ||||||||
| Total revenue | $ | $ | ||||||
| Nine
Months Ended September 30, | ||||||||
| 2021 | 2020 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Revenue by geographic area: | (As Restated) | |||||||
| Hong Kong | $ | $ | ||||||
| Malaysia | ||||||||
| China | ||||||||
| Total revenue | $ | $ | ||||||
Our contract balances include deferred costs of revenue and deferred revenue.
| 12 |
Deferred Revenue
For service contracts where the performance obligation is not completed, deferred revenue is recorded for any payments received in advance of the performance obligation. Changes in deferred revenue were as follows:
| Nine
Months Ended September 30, 2021 | ||||
| (Unaudited) | ||||
| Deferred revenue, January 1, 2021 | $ | |||
| New contract liabilities | ||||
| Performance obligations satisfied | ( | ) | ||
| Deferred revenue, September 30, 2021 | $ | |||
Deferred Costs of Revenue
For service contracts where the performance obligation is not completed, deferred costs of revenue are recorded for any costs incurred in advance of the performance obligation.
Deferred costs of revenue and deferred revenue as of September 30, 2021, and December 31, 2020, are classified as current assets and current liabilities, respectively as follows:
| As
of September 30, 2021 | As
of December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Deferred costs of revenue | $ | $ | ||||||
| Deferred revenue | $ | $ | ||||||
NOTE 2 – RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
The financial statements for the nine months ended September 30, 2021 have been restated. On March 25, 2022, our management determined the following:
| ● | that the Company erroneously recorded the sale of one unit of real estate property in Hong Kong. |
The effects on the previously issued financial statements are as follows:
| (A) | In February 2021, the
Company erroneously recorded the sale of one unit of real estate property to a buyer. As a result, both the sales revenue and the
cost of real estate property sold were overstated, and the real estate held for sale was understated accordingly. The Company has
restated its condensed consolidated financial statements as of and for the nine months ended September 30, 2021, to reverse the transaction
of the sale of real estate property. The cumulative effect of the correction of the error was to decrease sales revenue of real estate
property by $ |
| (B) | In July 2021, the Company
erroneously recorded the exchange loss due to the erroneously recorded transaction in February 2021 (see (A)). As a result, both
the general and administrative expenses and the net loss attributable to noncontrolling interest were overstated accordingly. The
Company has restated its condensed consolidated financial statements as of and for the three months ended September 30, 2021, to
reverse the general and administrative and the net loss attributable to noncontrolling interest. The cumulative effect of the correction
of the error was to decrease general and administrative expenses by $ |
| 13 |
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated balance sheet:
| As of September 30, 2021 (Unaudited) | ||||||||||||||||
| As Previously Reported | Adjustments | Notes | As Restated | |||||||||||||
| Prepaids and other current assets | $ | $ | ( | ) | A | $ | ||||||||||
| Other non-current assets | ( | ) | A | |||||||||||||
| Real estate held for sale | A | |||||||||||||||
| Accounts payable and accrued liabilities | A | |||||||||||||||
| Accumulated other comprehensive loss | ( | ) | A | ( | ) | |||||||||||
| Accumulated deficit | ( | ) | ( | ) | A | ( | ) | |||||||||
| Noncontrolling interest in consolidated subsidiary | ( | ) | A | |||||||||||||
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statements of operations and comprehensive loss:
| For the three months ended September 30, 2021 (Unaudited) | ||||||||||||||
| As Previously Reported | Adjustments | Notes | As Restated | |||||||||||
| Interest income | $ | B | $ | |||||||||||
| General and administrative expenses | ( | ) | B | ( | ) | |||||||||
| Net loss | ( | ) | B | ( | ) | |||||||||
| Net loss attributable to noncontrolling interest | ( | ) | B | |||||||||||
| Net loss attributed to common stockholders | ( | ) | B | ( | ) | |||||||||
| Foreign currency translation loss | ( | ) | B | ( | ) | |||||||||
| Comprehensive loss | ( | ) | B | ( | ) | |||||||||
| Net loss per share, basic and diluted | $ | ( | ) | $ | $ | ( | ) | |||||||
| For the nine months ended September 30, 2021 (Unaudited) | ||||||||||||||
| As Previously Reported | Adjustments | Notes | As Restated | |||||||||||
| Sale of real estate properties | $ | $ | ( | ) | A | $ | ||||||||
| Cost of real estate properties sold | ( | ) | A | |||||||||||
| Interest income | ( | ) | A | |||||||||||
| General and administrative expenses | ( | ) | A | ( | ) | |||||||||
| Net loss | ( | ) | ( | ) | A | ( | ) | |||||||
| Net (income) loss attributable to noncontrolling interest | ( | ) | A | |||||||||||
| Net loss attributed to common stockholders | ( | ) | ( | ) | A | ( | ) | |||||||
| Foreign currency translation loss | ( | ) | A | ( | ) | |||||||||
| Comprehensive loss | ( | ) | ( | ) | A | ( | ) | |||||||
| Net loss per share, basic and diluted | $ | ( | ) | $ | $ | ( | ) | |||||||
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statement of cash flows:
| For the nine months ended September 30, 2021 (Unaudited) | ||||||||||||||
| As Previously Reported | Adjustments | Notes | As Restated | |||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net loss | $ | ( | ) | ( | ) | A | ( | |||||||
| Gain on sale of real estate held for sale | ( | ) | A | |||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Prepaids and other current assets | ( | ) | ( | ) | A | ( | ||||||||
| Accounts payable and accrued liabilities | ( | ) | A | ( | ||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Proceeds from real estate held for sale | ( | ) | A | |||||||||||
| Effect of exchange rate changes in cash and cash equivalents | A | |||||||||||||
The information herein amends and supersedes the information contained in our Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2021. The affected financial statements and related financial information contained in our previously filed reports for those periods should no longer be relied upon and should be read only in conjunction with the Unaudited financial information set forth herein.
| 14 |
NOTE 3 - BUSINESS COMBINATION
On June 26, 2019, the Company sold its entire
On June 22, 2020, our director, Mr. Lee Chong
Kuang (“Mr. Lee”) acquired respective
In July 2021, the Company acquired all the issued
and outstanding shares of common stock of GCVSB from our director, Mr. Lee at a consideration of MYR
The Company accounted for the transaction as a business combination in accordance ASC 805 “Business Combinations”. The Company is in the process of performing an allocation of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets acquired, as set forth below, are considered provisional and subject to adjustment as additional information is obtained through the purchase price measurement period (a period of up to one year from the closing date). The provisional allocation of the purchase price is based on management’s preliminary estimates. Once management completes its analysis to finalize the purchase price allocation, it is reasonably possible that there could be changes to the preliminary values. The primary areas of the purchase price allocation that are not yet finalized relate to identifiable intangible assets and goodwill.
| Cash and cash equivalents | $ | |||
| Goodwill | ||||
| Total | ||||
| Fair value of current liabilities | ( | ) | ||
| Purchase price | $ |
The following unaudited pro forma information presents the combined results of operations as if the acquisition of GCVSB had been completed on January 1, 2020. These unaudited pro forma results are presented for informational purpose only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations:
| For the nine months ended September 30, 2021 | For the nine months ended September 30, 2020 | |||||||
(Unaudited) (As Restated) | (Unaudited) | |||||||
| Revenue | $ | $ | ||||||
| Loss from operations | ( | ) | ( | ) | ||||
| Net loss | ( | ) | ( | ) | ||||
| Net loss per share | $ | ( | ) | $ | ( | ) | ||
| 15 |
NOTE 4 - OTHER INVESTMENTS
| As of | As of | |||||||
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| (A) Investment in equity securities without readily determinable fair values of affiliates: | ||||||||
| (1) Greenpro Trust Limited (a related party) | $ | $ | ||||||
| (2) Other related parties | ||||||||
| (B) Stock option (a related party) | ||||||||
| Total | $ | $ | ||||||
| (A) |
Equity
securities without readily determinable fair values are investments in privately held companies without readily determinable market values.
The Company adopted the guidance of ASC 321, Investments - Equity Securities, which allows an entity to measure investments in equity
securities without a readily determinable fair value using a measurement alternative that measures these securities at cost minus impairment,
if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investment of
same issuer (the “Measurement Alternative”). The fair value of equity securities without readily determinable fair values
that have been remeasured due to impairment are classified within Level 3. Management assesses each of these investments on an individual
basis. Additionally, on a quarterly basis, management is required to make a qualitative assessment of whether the investment is impaired.
For the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $
In addition, the Company held equity securities without readily determinable fair values that were recorded at cost. For these cost method investments, we recorded as other investments in our condensed consolidated balance sheets. We reviewed all our cost method investments quarterly to determine if impairment indicators were present; however, we were not required to determine fair value of these investments unless impairment indicators exist. When impairment indicators exist, we generally used discounted cash flow analyses to that the fair values of our cost method investments approximated or exceeded their carrying values as of September 30, 2021.
On September 30, 2021, and December 31, 2020, the carrying values of equity securities without readily determinable fair values are as follows:
| As of | As of | |||||||
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Original cost | $ | $ | ||||||
| Unrealized gains (losses) | ||||||||
| Provision for impairment or decline in value | ( | ) | ( | ) | ||||
| Equity securities without readily determinable fair values, net | $ | $ | ||||||
The
Company had cost method investments without readily determinable fair values with a carrying value of $
(a) Angkasa-X Holdings Corp.:
On
February 3, 2021, Greenpro Venture Capital Limited, a subsidiary of the Company (“GVCL”) entered into a subscription agreement
with Angkasa-X Holdings Corp., a British Virgin Islands corporation, which principally provides internet connectivity to rural areas
in Southeast Asia (“Angkasa”). Pursuant to the agreement, GVCL acquired ordinary shares of Angkasa at a price of $
(b) First Bullion Holdings Inc.:
On February 17, 2021, First Bullion Holdings Inc. (“FBHI”), a British Virgin Islands corporation, issued to our wholly owned subsidiary, GVCL, ordinary shares of FBHI pursuant to Section 2.2 of a stock purchase and option agreement dated October 19, 2020, between the Company, Mr. Tang Ka Siu Johnny (“Mr. Tang”) and FBHI. FBHI had, under Section 2.2 of the agreement, granted the Company an option to purchase an additional of the shares sold under the agreement valued at .
In
partial consideration of the FBHI shares, the Company had previously issued restricted shares of its Common Stock on December
11, 2020, at $
On
February 26, 2021, the Company issued restricted shares of its Common Stock to two
designees of Mr. Tang at per share (valued at approximately $
On
September 30, 2021, together with the
| 16 |
(c) Simson Wellness Tech. Corp.:
On
February 19, 2021, GVCL entered into a subscription agreement with Simson Wellness Tech. Corp., a Nevada corporation, which is a digital
platform that acts as middleware for distribution of optical products (“Simson”). Pursuant to the agreement, GVCL acquired
shares of common stock of Simson at a price of
$
(d) Innovest Energy Fund:
On
February 11, 2021, Greenpro Resources Limited, a subsidiary of the Company (“GRL”) entered into a subscription agreement
with Innovest Energy Fund, a global multi-asset fund incorporated in the Cayman Islands and is principally engaged in developing a multi-faceted
suite of products and services for the cryptocurrency industry and economy (the “Fund”). Pursuant to the agreement, GRL agreed
to subscribe for $
On
April 7, 2021, the Company issued restricted shares of its Common Stock to the
Fund and issued restricted shares of its Common Stock to a designee
of the Fund as a subscription fee of $
On
September 30, 2021, the Company determined that its investment in the Fund was impaired and revalued at $
(e) Jocom Holdings Corp.:
On
June 2, 2021, GVCL entered into a subscription agreement with Jocom Holdings Corp., a Nevada corporation, which operates a Malaysia-based
m-commerce platform specializing in online grocery shopping via smartphones (“Jocom”). Pursuant to the agreement, GVCL acquired
shares of common stock of Simson at a price of
$
(f) 72 Technology Group Limited:
On
July 13, 2021, GVCL entered into a subscription agreement with 72 Technology Group Limited, a Cayman Islands corporation with principal
business operations in China, is a media company providing digital marketing services using 5G and artificial intelligence (AI) technology
(“72 Technology”). Pursuant to the agreement, GVCL acquired shares of common stock of 72 Technology at a
price of $
(g) Ata Global Inc.:
On
July 30, 2021, GVCL entered into a subscription agreement with Ata Global Inc., a Nevada corporation, is a financial technology (FinTech)
service provider (“Ata Global”). Pursuant to the agreement, GVCL acquired shares of common stock of Ata Global at a price
of $
(h) catTHIS Holdings Corp.:
On
August 27, 2021, GVCL entered into a subscription agreement with catTHIS Holdings Corp., a Nevada corporation, which provides a digital
catalog management platform for users to upload, share and retrieve digital catalogs from any devices (“catTHIS”). Pursuant
to the agreement, GVCL acquired shares of common stock of catTHIS at a price
of $
(i) Fruita Bio Limited:
On
September 27, 2021, GVCL entered into a subscription agreement with Fruita Bio Limited., a British Virgin Islands corporation with major
business operations in Thailand, is principally engaged in production of bio-degradable packaging materials (“Fruita”). Pursuant
to the agreement, GVCL acquired shares of common stock of Fruita at a price of
$
Impairment of other investments
For
the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $
NOTE 5 - OPERATING LEASES
The
Company has two separate operating lease agreements for one office space in Hong Kong with remaining lease terms of
Operating lease right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Generally, the implicit rate of interest in arrangements is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives.
| 17 |
The components of lease expense and supplemental cash flow information related to leases for the period are as follows:
| Nine
Months Ended September 30, 2021 | ||||
| (Unaudited) | ||||
| Lease Cost | ||||
| Operating lease cost (included in general and administrative expenses in the Company’s unaudited condensed statement of operations) | $ | |||
| Other Information | ||||
| Cash paid for amounts included in the measurement of lease liabilities for the nine months ended September 30, 2021 | $ | |||
| Weighted average remaining lease term – operating leases (in years) | ||||
| Average discount rate – operating leases | % | |||
The supplemental balance sheet information related to leases for the period is as follows:
| As
of September 30, 2021 | ||||
| (Unaudited) | ||||
| Operating leases | ||||
| Long-term right-of-use assets | $ | |||
| Short-term operating lease liabilities | $ | |||
| Long-term operating lease liabilities | ||||
| Total operating lease liabilities | $ | |||
Maturities of the Company’s lease liabilities are as follows:
| Year Ending | Operating Leases | |||
| (Unaudited) | ||||
| 2021 (remaining 3 months) | $ | |||
| 2022 | ||||
| 2023 | ||||
| Total lease payments | ||||
| Less: Imputed interest/present value discount | ( | ) | ||
| Present value of lease liabilities | $ | |||
Lease
expenses were $
| 18 |
NOTE 6 - CONVERTIBLE NOTES PAYABLE, NET
Convertible Notes issued in October 2020:
Convertible Note Financing with Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd.
On
October 13, 2020, the Company issued three unsecured convertible promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities
Fund, LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The notes were issued
with combined principal amount of $
Investor Conversion and Early Redemption Options
At the Investors’ option, the notes can be converted in Company’s Common Stock at any time at the conversion price of $1 per share, subject to standard anti-dilution protection clauses (the lender’s conversion price).
The
Investors have an option to redeem the notes prior to their contractual maturity (put option) but not before 6 months since the issuance
date. If the put option is exercised, Investors’ monthly redemption amounts including principal and face interest are capped at
$
The Investors have an option to demand the repayment of debt upon default, as defined in the terms of the notes.
Issuer Early Redemption Option
The
Company has an option to prepay the notes ahead of contractual maturity at
The Company assessed the Investors’ conversion option for the scope exception for contracts involving a reporting entity’s own equity. The Company concluded that the conversion option is indexed to Company’s own stock, is considered “conventional” and can be classified in Company’s stockholders’ equity. The conversion option was not separated from but presented as part of the debt instrument.
Investors’
conversion option was determined to be in the money at the commitment date. The non-detachable option was determined to be a beneficial
conversion feature measured at the intrinsic value and recorded in Company’s additional paid-in capital. The intrinsic value was
determined by calculating the initial effective conversion price. Effective conversion price was calculated as the ratio between the
total proceeds allocated to the convertible instrument and the number of shares into which it is convertible. The proceeds allocated
to the conversion instrument were impacted by the initial issuance discount. The number of shares issuable under the terms of the conversion
option was .
The overall amount of beneficial conversion feature recognized at issuance was $
The Company assessed Investors’ put option and Investors’ option to redeem the debt upon default using bifurcation guidance per ASC 815-15, Embedded Derivatives. The Company concluded that economic characteristics and risks of Investors’ put option are not considered clearly and closely related to debt host and that Investors’ put option should be separated from the host instrument. The Company noted that certain events triggering the default including fundamental transaction and non-compliance with listing requirements are not directly related to Company’s creditworthiness. Economic characteristics and risks of Investors’ put option triggered by the occurrence of such events are not considered clearly and closely related to the economic characteristics and risks of the host instrument.
Investors’ put option and the option to redeem the debt upon default triggered by events not directly linked to Company’s creditworthiness were separated from the debt instrument and presented as a “compound” derivative liability (see Note 7).
Estimated
fair value of the derivative liability, $
| 19 |
At issuance date of October 13, 2020, net carrying value of three short-term convertible notes is as follows:
At Issuance October 13, 2020 |
||||
| Face value of convertible notes | $ | |||
| Initial discount | ( |
) | ||
| Discount related to debt issuance costs | ( |
) | ||
| Discount related to beneficial conversion feature | ( |
) | ||
| Discount related to put options | ( |
) | ||
| Net carrying value of convertible notes payable | $ | |||
On
April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible
promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price
of $
On
April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire
Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October
13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at
On September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption of notes was zero (see Note 7).
Convertible Note issued in January 2021:
Convertible Note Financing with Streeterville Capital, LLC
On
January 8, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”),
pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the
original principal amount $
The
note may be prepaid by the Company in an amount equal to
| 20 |
At issuance date of January 8, 2021, net carrying value of a short-term convertible note is as follows:
At Issuance January 8, 2021 | ||||
| (Unaudited) | ||||
| Face value of convertible note | $ | |||
| Initial discount | ( | ) | ||
| Discount related to debt issuance costs | ( | ) | ||
| Discount related to beneficial conversion feature | ( | ) | ||
| Net carrying value of convertible note payable | $ | |||
On
July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $
On September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption of notes was zero (see Note 7).
Convertible Note issued in February 2021:
Convertible Note Financing with Streeterville Capital, LLC
On
February 11, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”),
pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the
original principal amount $
The Company has covenanted to use part of the proceeds from the note to repay the outstanding notes it issued to FirstFire Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) in relation to their respective securities purchase agreement signed on October 13, 2020.
The
note may be prepaid by the Company in an amount equal to
On February 21, 2021, the Company entered an amendment into convertible promissory note with Streeterville. Pursuant to the amendment, the obligation in Section 1.3 of the note to repay the outstanding note issued to EMA Financial, LLC within fifteen (15) days of the Effective Date is deleted from the note.
| 21 |
At issuance date of February 11, 2021, net carrying value of a short-term convertible note is as follows:
At Issuance February 11, 2021 | ||||
| (Unaudited) | ||||
| Face value of convertible note | $ | |||
| Initial discount | ( | ) | ||
| Discount related to debt issuance costs | ( | ) | ||
| Discount related to conversion option | ( | ) | ||
| Net carrying value of convertible notes payable | $ | |||
Pursuant
to the obligation in Section 1.3 of the note issued to Streeterville on February 11, 2021, the
Company agreed to use the proceeds received hereunder to repay the outstanding convertible notes it issued to FirstFire Global
Opportunities Fund, LLC, and Granite Global Value Investments Ltd on October 13, 2020 (the “Outstanding Investor Notes”)
within fifteen (15) days of the Effective Date (the “Repayment Date”). In the event the Company fails to repay the Outstanding
Investor Notes by the Repayment Date, the Outstanding Balance will automatically increase by twenty-five percent (
On February 26, 2021 (the Repayment Date), net carrying value of a short-term convertible note issued on February 11, 2021, is as follows:
At Repayment Date February 26, 2021 | ||||
| (Unaudited) | ||||
| Face value of convertible note | $ | |||
| Accrued interest from February 11 to February 25, 2021 | ||||
| Outstanding Balance
(before additional | ||||
| Face value of convertible note | $ | |||
| Additional | ||||
| Outstanding Balance (after additional | ||||
| Initial discount | ( | ) | ||
| Discount related to debt issuance costs | ( | ) | ||
| Discount related to conversion option | ( | ) | ||
| Discount related to beneficial conversion feature | ( | ) | ||
| Net carrying value of convertible notes payable | $ | |||
The Company amortized debt discount associated with the derivative liability using the straight-line method.
Amount
of unamortized debt discount including initial issuance discount, transaction cost, beneficial conversion feature, and separated derivative
liability was $
On
August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $
During
the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $
As
of September 30, 2021, the remaining principal balance of the note and its accrued interest was $
On
October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the
Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $
Summary of convertible debt’s interest expense is as follows:
| Three
Months Ended September 30, 2021 | Nine
Months Ended September 30, 2021 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Coupon interest | $ | $ | ||||||
| Amortization of discount on convertible notes | ||||||||
| Amortization of debt issuance costs | ||||||||
| Interest expense associated with conversion of notes | ||||||||
| Interest expense associated with accretion of convertible notes payable | ||||||||
| Interest expense due to non-fulfillment of use of proceeds requirements | ||||||||
| Additional charge for early redemption | ||||||||
| Total | $ | $ | ||||||
All convertible promissory notes were classified as short-term due to lender’s earlier redemption or put option.
| 22 |
On September 30, 2021, and December 31, 2020, carrying values of the short-term convertible notes are as follows:
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Face value of convertible notes | $ | $ | ||||||
| Additional | ||||||||
| Initial discount | ( | ) | ( | ) | ||||
| Discount related to debt issuance costs | ( | ) | ( | ) | ||||
| Discount related to beneficial conversion feature | ( | ) | ( | ) | ||||
| Discount related to put options | ( | ) | ( | ) | ||||
| Discount related to conversion option | ( | ) | ||||||
| Redemptions | ( | ) | ||||||
| Net convertible notes payable | ||||||||
| Accrued interest during the period / year | ||||||||
| Carrying value of convertible notes payable | $ | $ | ||||||
Contractual maturity and carry value of the convertible debt are as follows:
| Period ending September 30, | ||||
| 2022 | $ | |||
| Less: Interest | ( | ) | ||
| Carrying value | $ |
The
Company determined the fair value of the convertible debt to be $
Components and costs of two convertible promissory notes issued during the period ended September 30, 2021, are as follows:
| Nine
Months Ended September 30, 2021 | ||||
| (Unaudited) | ||||
| Original Principal Amount | $ | |||
| Less: Original issue discount (OID) | ( | ) | ||
| Less: Transaction Expense Amount | ( | ) | ||
| Purchase Price | ||||
| Less: Broker Fee | ( | ) | ||
| Net proceeds | $ | |||
| 23 |
NOTE 7 - DERIVATIVE LIABILITIES
| As of | As of | |||||||
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Fair value of warrants | $ | $ | ||||||
| Fair value of options associated with convertible promissory notes | ||||||||
| Total | $ | $ | ||||||
On
September 30, 2021, the Company has outstanding warrants exercisable into
On
December 31, 2020, the balance of the derivative liabilities related to warrants was $
The derivative liabilities related to warrants were valued using the Black-Scholes-Merton valuation model with the following assumptions:
| As of | As of | |||||||
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Risk-free interest rate | $ | % | $ | % | ||||
| Expected volatility | % | % | ||||||
| Contractual life (in years) | ||||||||
| Expected dividend yield | % | % | ||||||
| Fair value of warrants | $ | $ | ||||||
The
risk-free interest rate is based on the yield available on U.S. Treasury securities. The Company estimates volatility based on the historical
volatility of its Common Stock. The contractual life of the warrants is based on the expiration date of the warrants. The expected dividend
yield was based on the fact since the Company has not paid dividends to common shareholders and does not expect to pay dividends to common
shareholders in the future. For the nine months ended September 30, 2021, the Company recognized a gain of $
Convertible debt early redemption options
On October 13, 2020, the Company issued three unsecured convertible promissory notes with certain Investors’ early redemption options that are considered derivative liabilities (see Note 6).
On
April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible
promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price
of $
On
April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire
Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October
13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at
On
July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $
On
August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $
During
the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $
On
October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the
Company on February 11, 2021, to redeem its note after 6 months from issuance date, at conversion prices of $
The
Company used Trinomial Option Pricing Model to estimate the fair value of the derivative liability related to Investors’ early
redemption options. The derivative liability was classified within Level 3 of the fair value hierarchy because certain unobservable inputs
were used in the valuation model. The Company estimated the fair value of the derivative liability to be $
The Company estimated the fair value of derivative liabilities using the following assumptions:
| As of | As of | |||||||
| September 30, 2021 | December 31, 2020 | |||||||
| (Unaudited) | ||||||||
| Risk free rate | % | % | ||||||
| Fair value of underlying stock | $ | $ | ||||||
| Expected term (in years) | ||||||||
| Stock price volatility | % | % | ||||||
| Expected dividend yield | % | % | ||||||
| Fair value of options | $ | $ | ||||||
On September 30, 2021, the fair value of derivative liability was zero, resulting from redemptions of three convertible notes issued in October 2020 (see Note 6).
| 24 |
NOTE 8 - WARRANTS
In
2018, the Company issued warrants exercisable into
| Remaining | |||||||||||||
| Number | Contractual | ||||||||||||
| of | Exercise | Life | |||||||||||
| Shares | Price | (in Years) | |||||||||||
| Warrants outstanding on December 31, 2020 | $ | ||||||||||||
| Granted | |||||||||||||
| Exercised | |||||||||||||
| Expired | |||||||||||||
| Warrants outstanding on September 30, 2021 | $ | ||||||||||||
| Warrants exercisable on September 30, 2021 | $ | ||||||||||||
On September 30, 2021, the intrinsic value of outstanding warrants was .
NOTE 9 - RELATED PARTY TRANSACTIONS
| Due from related parties: | September 30, 2021 | December 31, 2020 | ||||||
| (Unaudited) | ||||||||
| Accounts receivable, net | ||||||||
| Due from
related party B (net of allowance of $ | $ | $ | ||||||
| Due from related parties | ||||||||
| Due from related party B | ||||||||
| Due from related party D | ||||||||
| Due from related party G | ||||||||
| Due from related party H | ||||||||
| Total | $ | $ | ||||||
| Due to related parties: | September 30, 2021 | December 31, 2020 | ||||||
| (Unaudited) | ||||||||
| Due to related party A | $ | $ | ||||||
| Due to related party B | ||||||||
| Due to related party I | ||||||||
| Due to related party J | ||||||||
| Due to related party K | ||||||||
| Total | $ | $ | ||||||
| For
the nine months ended September 30, | ||||||||
| Related party revenue and expense transactions: | 2021 | 2020 | ||||||
| (Unaudited) | (Unaudited) | |||||||
| Service revenue from related parties | ||||||||
| - Related party A | $ | $ | ||||||
| - Related party B | ||||||||
| - Related party C | ||||||||
| - Related party D | ||||||||
| - Related party E | ||||||||
| - Related party G | ||||||||
| - Related party I | ||||||||
| Total | $ | $ | ||||||
| Cost of service revenue to related parties | ||||||||
| - Related party B | $ | $ | ||||||
| Total | $ | $ | ||||||
| General and administrative expenses to related parties | ||||||||
| - Related party A | $ | $ | ||||||
| - Related party B | ||||||||
| - Related party D | ||||||||
| - Related party G | ||||||||
| Total | $ | $ | ||||||
| Impairment of other investments with related parties: | ||||||||
| - Related party B | $ | $ | ||||||
| Total | $ | $ | ||||||
| 25 |
Related party A is under common control of Mr. Loke Che Chan Gilbert, the Company’s CFO and a major shareholder.
Related
party B represents companies where the Company owns a percentage of the company (ranging from
Related party C is controlled by a director of a wholly owned subsidiary of the Company.
Related party D represents a company that we have determined that we can significantly influence based on our common business relationships.
Related party E represents companies whose CEO is a consultant to the Company, and who is also a director of Aquarius Protection Fund, a shareholder in the Company.
Related party F represents a family member of Mr. Loke Che Chan Gilbert, the Company’s CFO, and a major shareholder.
Related party G is under common control of Mr. Lee Chong Kuang, the Company’s CEO and a major shareholder.
Related
party H represents a company in which we currently have an approximate
Related party I is controlled by a family member of Mr. Lee Chong Kung, the Company’s CEO, and a major shareholder.
Related party J represents the noncontrolling interest in the Company’s subsidiary that owns its real estate held for sale. The amounts due to Related party J are unsecured, bear no interest, are payable on demand, and related to the initial acquisition of the real estate held for sale.
Related party K represents shareholders and directors of the Company. Due to Related party K represents expenses paid by the shareholders or directors to third parties on behalf of the Company, are non-interest bearing, and are due on demand.
| 26 |
NOTE 10 - SEGMENT INFORMATION
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with
the Company’s internal organization structure as well as information about services categories, business segments and major customers
in financial statements. The Company has
| ● | Service business – provision of corporate advisory and business solution services |
| ● | Real estate business – leasing and trading of commercial real estate properties in Hong Kong and Malaysia |
The Company had no inter-segment sales for the periods presented. Summarized financial information concerning the Company’s reportable segments is shown as below:
(a) By Categories
| For
the nine months ended September 30, 2021 (Unaudited) (As Restated) | ||||||||||||||||
| Real
estate business | Service
business | Corporate | Total | |||||||||||||
| Revenues | $ | $ | $ | $ | ||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total assets | ||||||||||||||||
| Capital expenditures for long-lived assets | $ | $ | $ | $ | ||||||||||||
| For the nine months ended September 30, 2020 (Unaudited) | ||||||||||||||||
| Real
estate business | Service
business | Corporate | Total | |||||||||||||
| Revenues | $ | $ | $ | $ | ||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Net income (loss) | ( | ) | ( | ) | ( | ) | ||||||||||
| Total assets | ||||||||||||||||
| Capital expenditures for long-lived assets | $ | $ | $ | $ | ||||||||||||
(b) By Geography*
| For
the nine months ended September 30, 2021 (Unaudited) (As Restated) | ||||||||||||||||
| Hong Kong | Malaysia | China | Total | |||||||||||||
| Revenues | $ | $ | $ | $ | ||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Net income (loss) | ( | ) | ( | ) | ( | ) | ||||||||||
| Total assets | ||||||||||||||||
| Capital expenditures for long-lived assets | $ | $ | $ | $ | ||||||||||||
| For the nine months ended September 30, 2020 (Unaudited) | ||||||||||||||||
| Hong Kong | Malaysia | China | Total | |||||||||||||
| Revenues | $ | $ | $ | $ | ||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total assets | ||||||||||||||||
| Capital expenditures for long-lived assets | $ | $ | $ | $ | ||||||||||||
| * |
| 27 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The information contained in this Form 10-Q/A is intended to update the information contained in our Annual Report on Form 10-K/A for the year ended December 31, 2020 filed with the Securities and Exchange Commission on April 12, 2021 (the “Form 10-K/A”) and presumes that readers have access to, and will have read, the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other information contained in such Form 10-K/A. The following discussion and analysis also should be read together with our financial statements and the notes to the financial statements included elsewhere in this Form 10-Q/A.
The following discussion contains certain statements that may be deemed “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements appear in several places in this Report, including, without limitation, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements are not guaranteed of future performance and involve risks, uncertainties and requirements that are difficult to predict or are beyond our control. Forward-looking statements speak only as of the date of this quarterly report. You should not put undue reliance on any forward-looking statements. We strongly encourage investors to carefully read the factors described in our Form 10-K/A in the section entitled “Risk Factors” for a description of certain risks that could, among other things, cause actual results to differ from these forward-looking statements. We assume no responsibility to update the forward-looking statements contained in this quarterly report on Form 10-Q/A. The following should also be read in conjunction with the unaudited Financial Statements and notes thereto that appear elsewhere in this report.
Company Overview
Greenpro Capital Corp. (the “Company” or “Greenpro”), was incorporated in the State of Nevada on July 19, 2013. We provide cross-border business solutions and accounting outsourcing services to small and medium-size businesses located in Asia, with an initial focus on Hong Kong, Malaysia, and China. Greenpro provides a range of services as a package solution to our clients, which we believe can assist our clients in reducing their business costs and improve their revenues.
In addition to our business solution services, we also operate a venture capital business through Greenpro Venture Capital Limited, an Anguilla corporation. One of our venture capital business segments is focused on (1) establishing a business incubator for start-up and high growth companies to support such companies during critical growth periods, which will include education and support services, and (2) searching for investment opportunities in selected start-up and high growth companies, which may generate significant returns to the Company. Our venture capital business is focused on companies located in Asia and Southeast Asia including Hong Kong, Malaysia, China, Thailand, and Singapore. Another one of our venture capital business segments is focused on rental activities of commercial properties and the sale of investment properties.
Results of Operations
For information regarding our controls and procedures, see Part I, Item 4 - Controls and Procedures, of this Quarterly Report.
During the three and nine months ended September 30, 2021, and 2020, we operated in three regions: Hong Kong, Malaysia, and China. We derived revenue from the provision of services and rental activities of our commercial properties.
Comparison of the three months ended September 30, 2021, and September 30, 2020
Total revenue
Total revenue was $429,366 and $678,917 for the three months ended September 30, 2021, and September 30, 2020, respectively. The decreased amount of $249,551 was primarily due to a decrease in revenue from the sale of real estate properties in 2021. We expect revenue from our business services segment to steadily improve as we expand our businesses into new territories.
Service business revenue
Revenue from the provision of business services was $398,856 and $389,610 for the three months ended September 30, 2021, and September 30, 2020, respectively. It was derived principally from the provision of business consulting and advisory services as well as company secretarial, accounting, and financial analysis services. We expect revenue from our business services segment to steadily improve as we expand our businesses into new territories.
| 28 |
Real estate business
Sale of real estate properties
There was no revenue generated from the sale of real estate property for the three months ended September 30, 2021. Revenue from the sale of real estate property was $253,677 for the three months ended September 30, 2020, which was derived from the sale of one unit of commercial property located in Hong Kong.
Rental revenue
Revenue from rentals was $30,510 and $35,630 for the three months ended September 30, 2021, and September 2020, respectively. It was derived principally from leasing properties in Malaysia and Hong Kong. We believe our rental income will be stable in the future.
Total operating costs and expenses
Total operating costs and expenses were $1,060,087 and $1,147,339 for the three months ended September 30, 2021, and 2020, respectively. They consist of cost-of-service revenue, cost of real estate properties sold, cost of rental revenue, and general and administrative expenses.
Loss from operations for the three months ended September 30, 2021, and September 30, 2020 was $630,721 and $468,422, respectively. An increase in loss from operations was mainly due to a decrease in revenue from the sale of real estate property and an increase in general and administrative expenses in 2021.
Cost of service revenue
Cost of revenue on provision of services was $85,335 and $52,243 for the three months ended September 30, 2021, and 2020, respectively. It primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional fees directly attributable to the services rendered.
An increase of cost-of-service revenue was in tandem with the increase in service business revenue.
Cost of real estate properties sold
There was no cost incurred for the sale of real estate property for the three months ended September 30, 2021. Cost of revenue on real estate property sold was $210,573 for the three months ended September 30, 2020. It primarily consisted of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost of rental revenue
Cost of rental revenue was $10,506 and $13,986 for the three months ended September 30, 2021, and September 30, 2020, respectively. It includes the costs associated with governmental charges, repairs and maintenance, property insurance, depreciation, and other related administrative costs. Property management fees and utility expenses are paid directly by tenants. A decrease of cost of rental revenue was mainly due to a decrease of insurance premiums of $1,078 and agency commission of $1,030, in 2021.
General and administrative expenses
General and administrative (“G&A”) expenses were $964,246 and $870,537 for the three months ended September 30, 2021, and September 30, 2020, respectively. For the three months ended September 30, 2021, G&A expenses consisted primarily of directors’ compensation of $164,244, salary and wages of $338,167, other professional fees of $103,737, legal services fee of $86,007, advertising and promotion expenses of $59,347 and rental expenses of $25,580. We expect our G&A expenses to continue to increase as we integrate our business acquisitions, expand our existing businesses, and develop new markets in other regions.
Other income or expenses
Net other expense was $5,414,154 and net other income was $38,673 for the three months ended September 30, 2021, and September 30, 2020, respectively. For the three months ended September 30, 2021, and September 30, 2020, a fair value gain associated with warrants was $27,678 and $11,804, respectively. Interest expense was $762,253, which mainly consisted of interest expense associated with convertible notes of $750,982 for the three months ended September 30, 2021, while interest expense was $36,118 for the three months ended September 30, 2020. Loss on extinguishment of convertible notes of $4,593,366 and impairment of other investments of $2,094,300 offset by reversal of write-off notes receivable of $2,000,000 were recorded for the three months ended September 30, 2021.
Interest expenses
On October 13, 2020, the Company issued three unsecured promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The Company issued another unsecured promissory note to Streeterville Capital, LLC (“Streeterville”) on January 8, 2021, and February 11, 2021, respectively (see Note 6). Interest expenses related to the convertible promissory notes totaled $750,982 for the three months ended September 30, 2021, which included coupon interest expense of $130,493, amortization of discount on convertible notes of $46,265, amortization of debt issuance costs of $19,421, interest expense associated with conversion of notes of $553,571 and interest expense due to non-fulfillment of use of proceeds requirements of $1,232.
Total interest expenses were $762,253 and $36,118 for the three months ended September 30, 2021, and 2020, respectively.
Net loss
Net loss was $6,044,875 and $429,749 for the three months ended September 30, 2021, and September 30, 2020, respectively. An increase in net loss was mainly due to a decrease in revenue from the sale of real estate properties, an increase of G&A expenses and interest expenses associated with the convertible promissory notes, loss on extinguishment of convertible notes and impairment loss of other investments.
Net income or loss attributable to noncontrolling interest
The Company records net income or loss attributable to noncontrolling interest in the consolidated statements of operations for any noncontrolling interest of consolidated subsidiaries.
For the three months ended September 30, 2021, and September 30, 2020, the Company recorded net loss attributable to a noncontrolling interest of $18,512 and net income attributable to the noncontrolling interests of $24,162, respectively.
| 29 |
Comparison of the nine months ended September 30, 2021, and September 30, 2020
Total revenue
Total revenue was $1,810,964 and $1,896,598 for the nine months ended September 30, 2021, and September 30, 2020, respectively. The slightly decreased amount of $85,634 was mainly due to a decrease in revenue from the sale of real estate properties in 2021. We expect revenue from our business services segment to steadily improve as we are expanding our businesses into new territories.
Service business revenue
Revenue from the provision of business services was $1,715,555 and $1,551,783 for the nine months ended September 30, 2021, and September 30, 2020, respectively. It was derived principally from business consulting and advisory services as well as company secretarial, accounting, and financial analysis services. We expect revenue from our business services segment to steadily improve as we expand our businesses into new territories.
Real estate business
Sale of real estate properties
There was no revenue generated from the sale of real estate property for the nine months ended September 30, 2021. Revenue from the sale of real estate property was $253,677 for the nine months ended September 30, 2020, which was derived from the sale of one unit of commercial property located in Hong Kong.
Rental revenue
Revenue from rentals was $95,409 and $91,138 for the nine months ended September 30, 2021, and September 30, 2020, respectively. It was derived principally from leasing properties in Malaysia and Hong Kong. An increase in rental revenue was mainly due to more units being leased in Hong Kong for the nine months ended September 30, 2021, compared to the same period in 2020. We believe our rental income will be stable in the future.
Total operating costs and expenses
Total operating costs and expenses were $3,818,049 and $3,137,216 for the nine months ended September 30, 2021, and September 30, 2020, respectively. They consist of cost-of-service revenue, cost of real estate properties sold, cost of rental revenue and G&A expenses. The Company incurred $3,525,332 of G&A expenses for the nine months ended September 30, 2021, compared to $2,633,729 of G&A expenses for the same period in 2020.
Cost of service revenue
Costs of revenue on provision of services was $256,905 and $252,687 for the nine months ended September 30, 2021, and September 30, 2020, respectively. It primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional fees directly attributable to the services rendered. The slight increase of cost-of-service revenue was mainly due to an increase of other professional fees directly attributable to the services for the nine months ended September 30, 2021.
Cost of real estate properties sold
There was no cost incurred for the sale of real estate property for the nine months ended September 30, 2021. Cost of revenue on real estate property sold was $210,573 for the nine months ended September 30, 2020. It primarily consisted of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost of rental revenue
Cost of rental revenue was $35,812 and $40,227 for the nine months ended September 30, 2021, and September 30, 2020, respectively. It includes the costs associated with government rent and rates, repairs and maintenance, property insurance, depreciation, and other related administrative costs. Property management fees and utility expenses are paid directly by the tenants. A slight decrease of cost of rental revenue was mainly due to a decrease of insurance premiums of $1,078 and agency commission of $2,420 in 2021.
General and administrative expenses
G&A expenses were $3,525,332 and $2,633,729 for the nine months ended September 30, 2021, and September 30, 2020, respectively. For the nine months ended September 30, 2021, G&A expenses consisted primarily of directors’ compensation of $493,461, salary and wages of $1,060,209, advertising and promotion expenses of $307,552, other professional fees of $285,839, commission expenses of $260,494, legal services fees of $177,868, rental expenses of $153,148 and subscription fees of $151,363. We expect our G&A expenses to continue to increase as we expect to integrate our business acquisitions, develop our existing businesses, and explore new markets in other regions.
| 30 |
Other income or expenses
Net other expense was $11,096,555 and net other income was $5,139 for the nine months ended September 30, 2021, and September 30, 2020, respectively. A fair value gain on derivative liabilities associated with warrants was $67,422 and a fair value gain on derivative liabilities of options associated with convertible notes was $5,093,720 for the nine months ended September 30, 2021, compared to a loss on change in fair value of derivative liabilities associated with warrants of $28,149 for the nine months ended September 30, 2020. Interest expense was $12,949,517, which mainly consisted of interest expense associated with convertible notes of $12,899,670 for the nine months ended September 30, 2021, while interest expense was $98,669, and no such interest expenses associated with convertible notes for the nine months ended September 30, 2020. Loss on extinguishment of convertible notes of $2,981,987 and impairment of other investments of $5,340,300, were offset by a reversal of write-off notes receivable of $5,000,000 for the nine months ended September 30, 2021.
Interest expenses
On October 13, 2020, the Company issued three unsecured promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The Company issued another unsecured promissory note to Streeterville Capital, LLC (“Streeterville”) on January 8, 2021, and February 11, 2021, respectively (see Note 6). Interest expenses related to the convertible promissory notes totaled $12,899,670 for the nine months ended September 30, 2021, which included coupon interest expense of $459,004, amortization of discount on convertible notes of $206,342, amortization of debt issuance costs of $76,380, interest expense associated with conversion of notes of $2,254,480, interest expense associated with accretion of convertible notes payable of $8,561,440, interest expense due to non-fulfillment of use of proceeds requirements of $1,106,488 and additional charge for early redemption of $235,536.
Total interest expenses were $12,949,517 and $98,669 for the nine months ended September 30, 2021, and September 30, 2020, respectively.
Net Loss
Net loss was $13,106,274 and $1,235,479 for the nine months ended September 30, 2021, and September 30, 2020, respectively. An increase in net loss was mainly due to an increase of G&A expenses, interest expenses associated with the convertible promissory notes, loss on extinguishment of convertible notes and impairment loss of other investments.
Income or loss attributable to noncontrolling interests
We record net income or loss attributable to noncontrolling interest in the consolidated statements of operations for any noncontrolling interest of consolidated subsidiaries.
On February 29, 2020, we sold our 60% interest in Yabez (Hong Kong) Limited and its wholly owned subsidiary, Yabez Business Service (SZ) Company Limited (collectively, “Yabez”) due to continuing losses incurred by Yabez, to an unrelated party for $1.
In July 2021, the Company acquired all the issued and outstanding shares of common stock of Greenpro Capital Village Sdn. Bhd. (“GCVSB”) from our director, Mr. Lee Chong Kuang at a consideration of MYR167 (approximately $40) and redeemed 347,000 shares out of total 504,750 shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares of the Company’s Common Stock valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company acquired GCVSB to expand its business consulting services.
On August 2, 2021, the Company sold its entire 100% interest in Greenpro Credit Limited (“GCL”) to an unrelated party for HK$30,000 (approximately $3,854), due to continuing losses incurred by GCL.
As of September 30, 2021, the noncontrolling interest is related to a 40% interest of our subsidiary, Forward Win International Limited and a 31% interest in the preferred stock, representing 157,750 shares of a total 504,750 shares of preferred stock of our newly acquired subsidiary, Greenpro Capital Village Sdn. Bhd. (“GCVSB”).
For the nine months ended September 30, 2021, and September 30, 2020, the Company recorded net loss attributable to a noncontrolling interest of $10,537 and net income attributable to the noncontrolling interests of $28,424, respectively.
There were no seasonal aspects that had a material effect on the financial condition or results of operations of the Company.
Other than as disclosed elsewhere in this Quarterly Report, we are not aware of any trends, uncertainties, demands, commitments or events for the nine months ended September 30, 2021 that are reasonably likely to have a material adverse effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions.
| 31 |
Off Balance Sheet Arrangements
We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our stockholders as of September 30, 2021.
Contractual Obligations
As of September 30, 2021, one of our subsidiaries leased one office in Hong Kong under a non-cancellable operating lease, with a term of two years commencing from March 15, 2021, to March 14, 2023. Another subsidiary of the Company leased an office in Malaysia under a non-cancellable operating lease with a term of one year commencing from April 1, 2021, to March 31, 2022. As of September 30, 2021, the future minimum rental payments under these leases in the aggregate are approximately $142,759 and are due as follows: 2021: $27,064, 2022: $96,427 and 2023: $19,268.
Related Party Transactions
For the nine months ended September 30, 2021, and September 30, 2020, related party service revenue totaled $739,949 and $181,417, respectively.
Net accounts receivable due from related parties was $41 and $152,475 as of September 30, 2021, and December 31, 2020, respectively. Other receivable due from related parties was $471,777 and $62,320 as of September 30, 2021, and December 31, 2020, respectively. Amounts due to related parties were $760,503 and $1,108,641 as of September 30, 2021, and December 31, 2020, respectively.
Our related parties are primarily those companies where we own a certain percentage of shares of such companies, and companies that we have determined that we can significantly influence based on our common business relationships. Refer to Note 9 to the Condensed Consolidated Financial Statements for additional details regarding the related party transactions.
Critical Accounting Policies and Estimates
Use of estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, and the accrual of potential liabilities. Actual results may differ from these estimates.
Revenue recognition
The Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the services it transfers to its clients.
The Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”), revenue from the sale of real estate properties, and revenue from the rental of real estate properties.
Impairment of long-lived assets
Long-lived assets primarily include real estate held for investment, property and equipment, and intangible assets. In accordance with the provision of ASC 360, the Company generally conducts its annual impairment evaluation of its long-lived assets in the fourth quarter of each year, or more frequently if indicators of impairment exist, such as a significant sustained change in the business climate. The recoverability of long-lived assets is measured at the reporting unit level. If the total of the expected undiscounted future net cash flows is less than the carrying amount of the asset, a loss is recognized for the difference between the fair value and carrying amount of the asset. In addition, for real estate held for sale, an impairment loss is the adjustment to fair value less estimated cost to dispose of the asset.
Goodwill
Goodwill is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business combination. Under the guidance of ASC 350, goodwill is not amortized, rather it is tested for impairment annually, and will be tested for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. An impairment loss generally would be recognized when the carrying amount of the reporting unit’s net assets exceeds the estimated fair value of the reporting unit and would be measured as the excess carrying value of goodwill over the derived fair value of goodwill. The Company’s policy is to perform its annual impairment testing for its reporting units on December 31, of each fiscal year.
| 32 |
Derivative financial instruments
Derivative financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is appropriate.
Recent accounting pronouncements
Refer to Note 1 in the accompanying financial statements.
Liquidity and Capital Resources
Our cash balance on September 30, 2021, was $6,010,499, as compared to $1,086,753 on December 31, 2020, it was increased by $4,923,746. We estimate the Company currently has sufficient cash available to meet its anticipated working capital for the next twelve months.
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred a net loss of $13,106,274 and used cash in operations of $2,210,002. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the financial statements are issued. In addition, the Company’s independent registered public accounting firm, in its report on the Company’s financial statements on December 31, 2020, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
The Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the Company’s obligations as they become due.
Despite the amount of funds that the Company has raised, no assurance can be given that any future financing, if needed, will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its shareholders, in the case of equity financing.
Operating activities
Net cash used in operating activities was $2,210,002 and $845,125 for the nine months ended September 30, 2021, and September 30, 2020, respectively. The cash used in operating activities in 2021 was mainly due to net loss for the period of $13,106,274, reversal of write-off notes receivable of $5,000,000, a fair value gain of options associated with convertible notes of $5,093,720 and offset by amortization and interest expenses associated with convertible notes of $12,205,130, loss of extinguishment of convertible notes of $2,981,987 and impairment of other investments of $5,340,300. For the nine months ended September 30, 2021, non-cash adjustments totaled $10,782,488, were mainly composed of non-cash expenses of interest expense associated with accretion of convertible notes of $8,561,440, interest expense associated with conversion of notes of $2,254,480, interest expense due to non-fulfillment of use of proceeds requirements of $1,106,488, amortization of discount on convertible notes of $206,342, amortization of debt issuance costs of $76,380, loss of extinguishment of convertible notes of $2,981,987 and impairment of other investments of $5,340,000, and offset by non-cash income of reversal of write-off notes receivable of $5,000,000 and fair value gain of options associated with convertible notes of $5,093,720.
Investing activities
Net cash provided by investing activities was $38,950 and $88,550 for the nine months ended September 30, 2021, and September 30, 2020, respectively.
Financing activities
Net cash provided by financing activities was $7,016,119 and $83,918 for the nine months ended September 30, 2021, and September 30, 2020, respectively.
The cash provided by financing activities in the nine months ended September 30, 2021 was mainly from the net proceeds of convertible notes of $5,210,000 and collection of notes receivable of $5,000,000.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
As a “smaller reporting company” as defined by Rule 12b-2 of the Securities Exchange Act of 1934, the Company is not required to provide the information under this item.
| 33 |
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (“Exchange Act”). Based on such evaluation, our principal executive officer and principal financial officer have concluded that the disclosure controls and procedures were effective as of September 30, 2021 to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time period specified in the U.S. Securities and Exchange Commission’s (“SEC”) rules and forms, and to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate, to allow timely decisions regarding disclosure.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting for the three months ended September 30, 2021, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations on Effectiveness of Controls
Our management, including each of our Chief Executive Officer and Chief Financial Officer, intends that our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives. However, our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
| 34 |
PART II — OTHER INFORMATION
Item 1. Legal Proceedings.
On September 1, 2021, the Company received notice that Millennium Fine Art Inc. (the “Plaintiff”) commenced legal proceedings against the Company at the Clark County District Court in Nevada on August 24, 2021. The Plaintiff alleges, amongst other things, a breach of contract based on a term sheet and a purchase and sale agreement both dated April 21, 2021, seeks damages amounting to $66,000,000 and specific performance. We believe the Plaintiff’s allegations and claims are completely without merit and factual basis. We intend to vigorously defend ourselves and to pursue all rights and remedies against the Plaintiff.
Item 1A. Risk Factors.
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
On April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price of $1 per share. The note was fully repaid upon 704,738 restricted shares of the Company’s Common Stock were issued to Streeterville on April 16, 2021, for settlement of the principal balance of $670,000 and accrued interest of $34,738, respectively.
On July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.752175 per share for the conversion notice on July 14, 2021, and $0.621675 per share for the remaining three conversion notices on July 26, August 5 and August 31, 2021, respectively. The note was fully repaid in the amount of $1,762,857 upon issuance of an aggregate of 2,786,819 restricted shares of the Company’s Common Stock to Streeterville for settlement of the principal balance of $1,660,000 and accrued interest of $102,857, respectively.
On August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.621675 per share, respectively. The note was repaid in the amount of $5,261,499 upon issuance of an aggregate of 8,463,423 restricted shares of the Company’s Common Stock to Streeterville for settlement of the partial principal of $5,078,301 and interest of $183,198.
During the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $1,413,115 (including aggregated principal of $1,120,000, accrued interest of $57,579 and early redemption charge of $235,536) and by issuance of 11,954,980 restricted shares of the Company’s Common Stock at the share value of $7,729,094 (including the aggregated principal of $7,408,301 and interest of $320,793), respectively.
On October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at conversion prices of $0.43995 respectively per share. The note was fully repaid in the amount of $558,747 upon issuance of an aggregate of 1,270,024 restricted shares of the Company’s Common Stock to Streeterville for settlement of the remaining principal balance of $438,187 and the accrued interest of $120,560. After that all convertible notes issued by the Company since October 13, 2020, have been repaid.
The abovementioned redemptions and issuances of shares of Common Stock were exempt from registration pursuant to the provisions of Section 4(a)(2) of the Securities Act, as amended and Rule 506 of Regulation D promulgated thereunder. Streeterville had represented to the Company that it (i) is an “accredited investor” as defined in Rule 501(a) of Regulation D promulgated under the Securities Act, (ii) is knowledgeable, sophisticated, and experienced in making investment decisions of this kind, and (iii) has had adequate access to information about the Company.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
| 35 |
Item 5. Other Information.
On August 30, 2021, the Company received notice from The NASDAQ Stock Market (“Nasdaq”) that, because the closing bid price for the Company’s Common Stock has fallen below $1.00 per share for 30 consecutive business days, the Company no longer complies with the minimum bid price requirement for continued listing on the Nasdaq Capital Market pursuant to the Nasdaq Listing Rule 5550(a)(2). However, the Nasdaq Listing Rules also provide the Company a compliance period of 180 calendar days (i.e., by February 28, 2022) in which to regain compliance.
If at any time during this 180-day period, the closing bid price of the Company’s Common Stock is at least $1.00 for a minimum of ten consecutive business days, the Company will be provided with written confirmation of compliance and the matter will be closed.
In the event the Company does not regain compliance, it may be eligible for additional time. To qualify, the Company will be required to meet the continued listing requirement for market value of publicly held shares and all other initial listing standards for the Nasdaq Capital Market, except for the bid price requirement, and will need to provide written notice of its intention to cure the deficiency during the second compliance period, by effecting a reverse stock split, if necessary. If the Company meets these requirements, the Nasdaq will inform that Company that it has been granted an additional 180 calendar days. However, if it appears to the Staff that the Company will not be able to cure the deficiency, or if the Company is otherwise not eligible, its Common Stock will be subject to delisting.
The Company is considering actions that it may take in response to this notification to regain compliance with the continued listing requirements, but no decisions about a response have been made at this time.
Item 6. Exhibits
| Exhibit No. | Description | |
| 31.1 | Rule 13(a)-14(a)/15(d)-14(a) Certification of principal executive officer | |
| 31.2 | Rule 13(a)-14(a)/15(d)-14(a) Certification of principal financial officer | |
| 32.1 | Section 1350 Certification of principal executive officer | |
| 32.2 | Section 1350 Certification of principal financial officer and principal accounting officer | |
| 101.INS | Inline XBRL Instance Document | |
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document | |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
| 36 |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Greenpro Capital Corp. | ||
| Date: May 9, 2022 | By: | /s/ Lee Chong Kuang |
| Lee Chong Kuang | ||
| President and Chief Executive Officer | ||
| (Principal Executive Officer) | ||
| Date: May 9, 2022 | By: | /s/ Loke Che Chan, Gilbert |
| Loke Che Chan, Gilbert | ||
| Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) | ||
| 37 |
EXHIBIT 31.1
CERTIFICATION
I, LEE CHONG KUANG, certify that:
1. I have reviewed this quarterly report on Form 10-Q/A of Greenpro Capital Corp. (the “Company”) for the quarter ended September 30, 2021.
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, considering the circumstances under which such statements were made, not misleading with respect to the period covered by this report.
3. Based on my knowledge, the financial statements, and other financial information included in this report, present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting or caused such internal control to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; |
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: May 9, 2022 | ||
| By: | /s/ Lee Chong Kuang | |
| Title: | Chief Executive Officer | |
| (Principal Executive Officer) |
EXHIBIT 31.2
CERTIFICATION
I, LOKE CHE CHAN, GILBERT, certify that:
1. I have reviewed this quarterly report on Form 10-Q/A of Greenpro Capital Corp. (the “Company”) for the quarter ended September 30, 2021.
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, considering the circumstances under which such statements were made, not misleading with respect to the period covered by this report.
3. Based on my knowledge, the financial statements, and other financial information included in this report, present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting or caused such internal control to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; |
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting |
| Date: May 9, 2022 | ||
| By: | /s/ Loke Che Chan, Gilbert | |
| Title: | Chief Financial Officer | |
| (Principal Financial and Accounting Officer) |
EXHIBIT 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Greenpro Capital Corp. (the “Company”) on Form 10-Q/A for the period ending September 30, 2021, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), The undersigned hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
| Date: May 9, 2022 | ||
| By: | /s/ Lee Chong Kuang | |
| Title: | Chief Executive Officer | |
| (Principal Executive Officer) |
EXHIBIT 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Greenpro Capital Corp. (the “Company”) on Form 10-Q/A for the period ending September 30, 2021, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), The undersigned hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
| Date: May 9, 2022 | ||
| By: | /s/ Loke Che Chan, Gilbert | |
| Title: | Chief Financial Officer | |
| (Principal Financial and Principal Accounting Officer) |
Cover - shares |
9 Months Ended | |
|---|---|---|
Sep. 30, 2021 |
Nov. 10, 2021 |
|
| Cover [Abstract] | ||
| Document Type | 10-Q/A | |
| Amendment Flag | true | |
| Amendment Description | The purpose of this Amendment No. 1 (this “Amendment”) to our Quarterly Report on Form 10-Q for the period ended September 30, 2021 (the “Form 10-Q”), as filed with the Securities and Exchange Commission (the “SEC”) on November 10, 2021 to correct an erroneously recorded sale of one unit of real estate property in Hong Kong. More particularly, we have restated our condensed consolidated financial statements as of and for the three and nine months ended September 30, 2021, to reverse the transaction of the sale of real estate property. The cumulative effect of the correction of the error was to decrease sales revenue of real estate property by $383,445, cost of real estate property sold by $253,276, interest income by $2,843, general and administrative expenses by $127, other comprehensive loss by $9,253, prepaids and other current assets by $76,842, other non-current assets by $243,464 and noncontrolling interest by $53,154, and to increase real estate held for sale by $248,924 and accrued liabilities by $52,250 | |
| Document Quarterly Report | true | |
| Document Transition Report | false | |
| Document Period End Date | Sep. 30, 2021 | |
| Document Fiscal Period Focus | Q3 | |
| Document Fiscal Year Focus | 2021 | |
| Current Fiscal Year End Date | --12-31 | |
| Entity File Number | 001-38308 | |
| Entity Registrant Name | Greenpro Capital Corp. | |
| Entity Central Index Key | 0001597846 | |
| Entity Tax Identification Number | 98-1146821 | |
| Entity Incorporation, State or Country Code | NV | |
| Entity Address, Address Line One | B-7-5, Northpoint Office | |
| Entity Address, Address Line Two | Mid Valley City | |
| Entity Address, Address Line Three | No. 1 Medan Syed Putra Utara | |
| Entity Address, City or Town | Kuala Lumpur | |
| Entity Address, Country | MY | |
| Entity Address, Postal Zip Code | 59200 | |
| City Area Code | (603) | |
| Local Phone Number | 2201 - 3192 | |
| Title of 12(b) Security | Common Stock, $0.0001 par value | |
| Trading Symbol | GRNQ | |
| Security Exchange Name | NASDAQ | |
| Entity Current Reporting Status | Yes | |
| Entity Interactive Data Current | Yes | |
| Entity Filer Category | Non-accelerated Filer | |
| Entity Small Business | false | |
| Entity Emerging Growth Company | false | |
| Entity Shell Company | false | |
| Entity Common Stock, Shares Outstanding | 78,471,688 |
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Statement of Financial Position [Abstract] | ||
| Restricted Cash, Current | $ 12,886 | $ 172,962 |
| Accounts Receivable, Allowance for Credit Loss, Current | 16,324 | 24,084 |
| Accounts Receivable, Related Parties, Current | 41 | 152,475 |
| Due from related parties, deferred costs of revenue | 11,640 | 0 |
| Due from Related Parties, Noncurrent | 9,631,235 | 6,829,660 |
| Due from related parties, deferred revenue | $ 609,129 | $ 558,600 |
| Preferred stock, par value | $ 0.0001 | $ 0.0001 |
| Preferred stock, shares authorized | 100,000,000 | 100,000,000 |
| Preferred stock, shares issued | 0 | 0 |
| Preferred stock, shares outstanding | 0 | 0 |
| Common Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
| Common Stock, Shares Authorized | 500,000,000 | 500,000,000 |
| Common Stock, Shares, Issued | 77,201,664 | 61,764,562 |
| Common Stock, Shares, Outstanding | 77,201,664 | 61,764,562 |
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) (Parenthetical) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
|
| Related Party Transaction, Selling, General and Administrative Expenses from Transactions with Related Party | $ 2,900 | $ 5,274 | $ 9,873 | $ 8,320 |
| Interest Expense, Related Party | 750,982 | 0 | 12,899,670 | 0 |
| Related party investments | 2,094,300 | 0 | 5,340,300 | 0 |
| Service [Member] | ||||
| Revenue from Related Parties | 74,960 | 73,446 | 739,949 | 181,417 |
| Related Parties Amount in Cost of Sales | $ 0 | $ 324 | $ 0 | $ 2,514 |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Greenpro Capital Corp. (the “Company” or “GRNQ”) was incorporated on July 19, 2013, in the state of Nevada. The Company currently provides a wide range of business consulting and corporate advisory services, including cross-border listing advisory services, tax planning, advisory and transaction services, record management services, and accounting outsourcing services. Our focus is on companies located in Asia and Southeast Asia, including Hong Kong, Malaysia, China, Thailand, and Singapore. As part of our business consulting and corporate advisory business segment, Greenpro Venture Capital Limited provides a business incubator for start-up companies and focuses on investments in select start-up and high growth potential companies. In addition to our business consulting and corporate advisory business segment, we operate another business segment that focuses on the acquisition and rental of real estate properties held for investment and the acquisition and sale of real estate properties held for sale.
Basis of presentation and principles of consolidation
The accompanying unaudited condensed consolidated financial statements as of and for the nine months ended September 30, 2021, and 2020, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) that permit reduced disclosure for interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the period ended September 30, 2021, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The Condensed Consolidated Balance Sheet information as of December 31, 2020, was derived from the Company’s audited Consolidated Financial Statements as of and for the year ended December 31, 2020, included in the Company’s Annual Report on Form 10-K/A filed with the SEC on April 12, 2021. These financial statements should be read in conjunction with that report.
The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries and majority-owned subsidiaries which the Company controls and entities for which the Company is the primary beneficiary. For those consolidated subsidiaries where the Company’s ownership is less than 100%, the outside shareholders’ interests are shown as noncontrolling interests in equity. Acquired businesses are included in the consolidated financial statements from the date on which control is transferred to the Company. Subsidiaries are deconsolidated from the date that control ceases. All inter-company accounts and transactions have been eliminated in consolidation.
Going Concern
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred a net loss of $13,106,274 and used cash in operations of $2,210,002. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the financial statements are issued. In addition, the Company’s independent registered public accounting firm, in its report on the Company’s December 31, 2020, financial statements, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
The Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the Company’s obligations as they become due. Despite the amount of funds that we have raised in the past, no assurance can be given that any future financing, if needed, will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its stockholders, in the case of equity financing.
COVID-19 outbreak
In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. It has also disrupted the normal operations of many businesses, including ours. This outbreak could decrease spending, adversely affect demand for our services and harm our business and results of operations. It is not possible for us to predict the duration or magnitude of the adverse results of the outbreak and its effects on our business or results of operations currently.
Use of estimates
The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, the assumptions used in the valuation of the derivative liability, and the accrual of potential liabilities. Actual results may differ from these estimates.
Cash, cash equivalents, and restricted cash
Cash consists of funds on hand and held in bank accounts. Cash equivalents includes demand deposits placed with banks or other financial institutions and all highly liquid investments with original maturities of three months or less, including money market funds. Restricted cash represents cash restricted for the loan collateral requirements as defined in a loan agreement and the minimum paid-up share capital requirement for insurance brokers specified under the Insurance Ordinance of Hong Kong.
On September 30, 2021, and December 31, 2020, cash included funds held by employees of $33,630 and $10,911, respectively, and was held to facilitate payment of expenses in local currencies and to facilitate third-party online payment platforms in which the Company had not set up corporate accounts (WeChat Pay and Alipay).
Revenue recognition
The Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the services it transfers to its clients.
Investments
Investments in equity securities
The Company accounts for its investments that represent less than 20% ownership, and for which the Company does not have the ability to exercise significant influence, using ASU 2016-01, Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. The Company measure investments in equity securities without a readily determinable fair value using a measurement alternative that measures these securities at the cost method minus impairment, if any, plus or minus changes resulting from observable price changes on a non-recurring basis. Gains and losses on these securities are recognized in other income and expenses.
On September 30, 2021, the Company had twenty-seven investments in equity securities without readily determinable fair values of related parties valued at $9,631,235, from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with carrying value of $nil (see Note 4).
On December 31, 2020, the Company had nineteen investments in equity securities without readily determinable fair values of related parties valued at $6,829,660, from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with carrying value of $nil (see Note 4).
Debt discount
During the nine months ended September 30, 2021, the Company incurred $570,000 of debt discount related to the issuance of convertible promissory notes, as described in Note 6. The discount was amortized over the life of the convertible promissory notes and the Company recognized $206,342 of related amortization expense for the nine months ended September 30, 2021.
Debt issuance costs
During the nine months ended September 30, 2021, the Company incurred direct costs associated with the issuance of convertible promissory notes, as described in Note 6, and recorded $290,000 of debt issuance costs as a discount to the convertible promissory notes and amortized over the life of the convertible promissory notes. The Company recognized $76,380 of related amortization expense for the nine months ended September 30, 2021.
Derivative financial instruments
Derivative financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is appropriate.
Basic income (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net loss per share is calculated by dividing the net loss by the weighted average number of common shares outstanding during the period plus any potentially dilutive shares related to the issuance of shares from stock warrants. For the three and nine months ended September 30, 2021, and 2020, the only outstanding Common Stock equivalents were warrants for potentially dilutive shares outstanding. These warrants have been excluded from the calculation of weighted average shares as the effect would have been anti-dilutive and therefore, basic, and diluted net loss per share were the same.
Foreign currency translation
The consolidated financial statements are presented in United States Dollars (“US$”), which is the functional and reporting currency of the Company. In addition, the Company’s operating subsidiaries maintain their books and records in their respective functional currency, which consists of the Malaysian Ringgit (“MYR”), Chinese Renminbi (“RMB”), Hong Kong Dollars (“HK$”) and Australian Dollars (“AU$”).
In general, for consolidation purposes, assets, and liabilities of the Company’s subsidiaries whose functional currency is not the US$, are translated into US$ using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of a foreign subsidiary are recorded as a separate component of accumulated other comprehensive loss within stockholders’ equity.
Translation of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective periods:
Fair value of financial instruments
The Company follows the guidance of ASC 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”), with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
The Company believes the carrying amount reported in the balance sheet for cash and cash equivalents, accounts receivable, prepaids and other current assets, accounts payable and accrued liabilities, income tax payable, deferred costs of revenue, deferred revenue, and due from or due to related parties, approximate their fair values because of the short-term nature of these financial instruments.
As of September 30, 2021, and December 31, 2020, the Company’s balance sheet includes Level 3 liabilities comprised of the fair value of derivative liabilities of $12,564 and $1,189,786, respectively (see Note 7). The following table sets forth a summary of the changes in the estimated fair value of our derivative during the nine-month period ended September 30, 2021:
Concentrations of risks
For the three months ended September 30, 2021, no customer accounted for 10% or more of the Company’s revenues. For the nine months ended September 30, 2021, two customers accounted for 30% (19% and 11%) of revenues. For the three months ended September 30, 2020, one customer accounted for 37% of revenues. For the nine months ended September 30, 2020, two customers accounted for 31% (18% and 13%) of revenues. For the period ended September 30, 2021, three customers accounted for 36% (13%, 13% and 10%) of accounts receivable. For the period ended September 30, 2020, three customers accounted for 38% (16%, 11% and 11%) of accounts receivable.
For the three and nine months ended September 30, 2021, and 2020, no vendor accounted for 10% or more of the Company’s cost of revenues. For the period ended September 30, 2021, three vendors accounted for 67% (28%, 20% and 19%) of accounts payable. For the period ended September 30, 2020, three vendors accounted for 59% (24%, 19% and 16%) of accounts payable.
Economic and political risks
Substantially all the Company’s services are conducted in the Asian region, primarily in Hong Kong, Malaysia, and the People’s Republic of China (“PRC”). Among other risks, the Company’s operations in Malaysia are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations in Malaysia.
The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic, and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation.
Recent accounting pronouncements
The FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (Topic 326) in June 2016. ASU 2016-13 requires entities to use a forward-looking approach based on current expected credit losses (“CECL”) to estimate credit losses on certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses. ASU 2016-13 is effective for the Company beginning January 1, 2023, and early adoption is permitted. The Company does not believe the potential impact of the new guidance and related codification improvements will be material to its financial position, results of operations and cash flows.
Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
Revenue from contracts with customers
The Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”), revenue from the sale of real estate properties, and revenue from the rental of real estate properties.
Revenue from services
For certain of our service contracts assisting clients in capital market listings (“Listing services”), our services provided are one performance obligation. Revenue and expenses are deferred until the performance obligation is complete and collectability of the consideration is probable. For service contracts where the performance obligation is not completed, deferred costs of revenue are recorded as incurred and deferred revenue is recorded for any payments received on such yet to be completed performance obligations. On an ongoing basis, management monitors these contracts for profitability, and may record a liability if costs exceed revenue is determined.
For other services such as company secretarial, accounting, financial analysis, and related services (“Non listing services”), the Company’s performance obligations are satisfied, and the related revenue is recognized, as services are rendered. For contracts in which we act as an agent, the Company reports revenue net of expenses paid.
The Company offers no discounts, rebates, rights of return, or other allowances to clients which would result in the establishment of reserves against service revenue. Additionally, to date, the Company has not incurred incremental costs in obtaining a client contract. The adoption of ASC 606 had no impact on the Company’s consolidated financial statements.
Revenue from the sale of real estate properties
The Company follows the guidance of ASC 610-20, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (“ASC 610-20”) in accounting for the sale of real estate properties. The Company records the sale based on completed performance obligations, which typically occurs upon the transfer of ownership of a real estate asset to the buyer. During the three and nine months ended September 30, 2021, no sale of real estate was recorded, and one unit of real estate property was sold to a buyer, respectively. The Company recognized revenue from the sale of one unit of commercial property held for sale for the three and nine months ended September 30, 2020.
Revenue from the rental of real estate properties
Rental revenue represents lease rental income from the Company’s tenants. The tenants pay monthly in accordance with lease agreements and the Company recognizes the income ratably over the lease term as this is the most representative of the pattern in which the benefit is expected to be derived from the underlying asset.
Cost of revenues
Cost of service revenue primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional fees directly attributable to the services rendered.
Cost of real estate properties sold primarily consists of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost of rental revenue primarily includes costs associated with repairs and maintenance, property insurance, depreciation, and other related administrative costs. Property management fees and utility expenses are paid directly by tenants.
The following table provides information about disaggregated revenue based on revenue by service lines and revenue by geographic area:
Our contract balances include deferred costs of revenue and deferred revenue.
Deferred Revenue
For service contracts where the performance obligation is not completed, deferred revenue is recorded for any payments received in advance of the performance obligation. Changes in deferred revenue were as follows:
Deferred Costs of Revenue
For service contracts where the performance obligation is not completed, deferred costs of revenue are recorded for any costs incurred in advance of the performance obligation.
Deferred costs of revenue and deferred revenue as of September 30, 2021, and December 31, 2020, are classified as current assets and current liabilities, respectively as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Changes and Error Corrections [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 | NOTE 2 – RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
The financial statements for the nine months ended September 30, 2021 have been restated. On March 25, 2022, our management determined the following:
The effects on the previously issued financial statements are as follows:
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated balance sheet:
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statements of operations and comprehensive loss:
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statement of cash flows:
The information herein amends and supersedes the information contained in our Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2021. The affected financial statements and related financial information contained in our previously filed reports for those periods should no longer be relied upon and should be read only in conjunction with the Unaudited financial information set forth herein.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BUSINESS COMBINATION |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Business Combination and Asset Acquisition [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BUSINESS COMBINATION | NOTE 3 - BUSINESS COMBINATION
On June 26, 2019, the Company sold its entire 51% interest ( shares of common stock) in Greenpro Capital Village Sdn. Bhd. (“GCVSB”) to Ms. Tan Tee Yong (“Ms. Tan”) for MYR51 (approximately $12).
On June 22, 2020, our director, Mr. Lee Chong Kuang (“Mr. Lee”) acquired respective 51% and 49% shareholdings of GCVSB ( shares and shares of common stock of GCVSB) from Ms. Tan and QSC Asia Sdn. Bhd. at a price of MYR51,000 and MYR49,000 or MYR1 per share.
In July 2021, the Company acquired all the issued and outstanding shares of common stock of GCVSB from our director, Mr. Lee at a consideration of MYR167 (approximately $40) and redeemed 347,000 shares out of total 504,750 shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares of the Company’s Common Stock valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company acquired GCVSB to expand its business consulting services.
The Company accounted for the transaction as a business combination in accordance ASC 805 “Business Combinations”. The Company is in the process of performing an allocation of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets acquired, as set forth below, are considered provisional and subject to adjustment as additional information is obtained through the purchase price measurement period (a period of up to one year from the closing date). The provisional allocation of the purchase price is based on management’s preliminary estimates. Once management completes its analysis to finalize the purchase price allocation, it is reasonably possible that there could be changes to the preliminary values. The primary areas of the purchase price allocation that are not yet finalized relate to identifiable intangible assets and goodwill.
The following unaudited pro forma information presents the combined results of operations as if the acquisition of GCVSB had been completed on January 1, 2020. These unaudited pro forma results are presented for informational purpose only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OTHER INVESTMENTS |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments, Debt and Equity Securities [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER INVESTMENTS | NOTE 4 - OTHER INVESTMENTS
Equity securities without readily determinable fair values are investments in privately held companies without readily determinable market values. The Company adopted the guidance of ASC 321, Investments - Equity Securities, which allows an entity to measure investments in equity securities without a readily determinable fair value using a measurement alternative that measures these securities at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investment of same issuer (the “Measurement Alternative”). The fair value of equity securities without readily determinable fair values that have been remeasured due to impairment are classified within Level 3. Management assesses each of these investments on an individual basis. Additionally, on a quarterly basis, management is required to make a qualitative assessment of whether the investment is impaired. For the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $2,094,300 and $5,340,300, respectively, for one of the equity securities without readily determinable fair values. During the year ended December 31, 2020, the Company did not recognize any fair value adjustments for equity securities without readily determinable fair values.
In addition, the Company held equity securities without readily determinable fair values that were recorded at cost. For these cost method investments, we recorded as other investments in our condensed consolidated balance sheets. We reviewed all our cost method investments quarterly to determine if impairment indicators were present; however, we were not required to determine fair value of these investments unless impairment indicators exist. When impairment indicators exist, we generally used discounted cash flow analyses to that the fair values of our cost method investments approximated or exceeded their carrying values as of September 30, 2021.
On September 30, 2021, and December 31, 2020, the carrying values of equity securities without readily determinable fair values are as follows:
The Company had cost method investments without readily determinable fair values with a carrying value of $9,631,235 and $6,465,160 as of September 30, 2021, and December 31, 2020, respectively.
(a) Angkasa-X Holdings Corp.:
On February 3, 2021, Greenpro Venture Capital Limited, a subsidiary of the Company (“GVCL”) entered into a subscription agreement with Angkasa-X Holdings Corp., a British Virgin Islands corporation, which principally provides internet connectivity to rural areas in Southeast Asia (“Angkasa”). Pursuant to the agreement, GVCL acquired ordinary shares of Angkasa at a price of $2,800 or per share. The investment was recognized at historical cost of $2,800 under other investments.
(b) First Bullion Holdings Inc.:
On February 17, 2021, First Bullion Holdings Inc. (“FBHI”), a British Virgin Islands corporation, issued to our wholly owned subsidiary, GVCL, ordinary shares of FBHI pursuant to Section 2.2 of a stock purchase and option agreement dated October 19, 2020, between the Company, Mr. Tang Ka Siu Johnny (“Mr. Tang”) and FBHI. FBHI had, under Section 2.2 of the agreement, granted the Company an option to purchase an additional of the shares sold under the agreement valued at .
In partial consideration of the FBHI shares, the Company had previously issued restricted shares of its Common Stock on December 11, 2020, at $364,500 or per share. The Company agreed to issue an additional restricted shares of its Common Stock based on the average closing price of the Company’s Common Stock for the five trading days preceding the date of exercise of the option.
On February 26, 2021, the Company issued restricted shares of its Common Stock to two designees of Mr. Tang at per share (valued at approximately $925,000).
On September 30, 2021, together with the 10% shareholdings or ordinary shares of FBHI acquired at a consideration of $1,000,000 by issuance of shares of the Company’s Common Stock at per share on December 11, 2020, GVCL in aggregate holds ordinary shares of FBHI, representing 18% of the total issued and outstanding shares of FBHI. The investment was recognized at historical cost of $2,289,500 under other investments.
(c) Simson Wellness Tech. Corp.:
On February 19, 2021, GVCL entered into a subscription agreement with Simson Wellness Tech. Corp., a Nevada corporation, which is a digital platform that acts as middleware for distribution of optical products (“Simson”). Pursuant to the agreement, GVCL acquired shares of common stock of Simson at a price of $500 or per share. The investment was recognized at historical cost of $500 under other investments.
(d) Innovest Energy Fund:
On February 11, 2021, Greenpro Resources Limited, a subsidiary of the Company (“GRL”) entered into a subscription agreement with Innovest Energy Fund, a global multi-asset fund incorporated in the Cayman Islands and is principally engaged in developing a multi-faceted suite of products and services for the cryptocurrency industry and economy (the “Fund”). Pursuant to the agreement, GRL agreed to subscribe for $7,206,000 worth of Class B shares of the Fund by issuing restricted shares of the Company’s Common Stock, par value per share, valued at $7,206,000 to the Fund.
On April 7, 2021, the Company issued restricted shares of its Common Stock to the Fund and issued restricted shares of its Common Stock to a designee of the Fund as a subscription fee of $144,120 (per share) associated with the investment.
On September 30, 2021, the Company determined that its investment in the Fund was impaired and revalued at $1,865,700, and an impairment loss of $5,340,300 was recorded.
(e) Jocom Holdings Corp.:
On June 2, 2021, GVCL entered into a subscription agreement with Jocom Holdings Corp., a Nevada corporation, which operates a Malaysia-based m-commerce platform specializing in online grocery shopping via smartphones (“Jocom”). Pursuant to the agreement, GVCL acquired shares of common stock of Simson at a price of $150 or per share. The investment was recognized at historical cost of $150 under other investments.
(f) 72 Technology Group Limited:
On July 13, 2021, GVCL entered into a subscription agreement with 72 Technology Group Limited, a Cayman Islands corporation with principal business operations in China, is a media company providing digital marketing services using 5G and artificial intelligence (AI) technology (“72 Technology”). Pursuant to the agreement, GVCL acquired shares of common stock of 72 Technology at a price of $6,000 or per share. The investment was recognized at historical cost of $6,000 under other investments.
(g) Ata Global Inc.:
On July 30, 2021, GVCL entered into a subscription agreement with Ata Global Inc., a Nevada corporation, is a financial technology (FinTech) service provider (“Ata Global”). Pursuant to the agreement, GVCL acquired shares of common stock of Ata Global at a price of $225 or per share. The investment was recognized at historical cost of $225 under other investments.
(h) catTHIS Holdings Corp.:
On August 27, 2021, GVCL entered into a subscription agreement with catTHIS Holdings Corp., a Nevada corporation, which provides a digital catalog management platform for users to upload, share and retrieve digital catalogs from any devices (“catTHIS”). Pursuant to the agreement, GVCL acquired shares of common stock of catTHIS at a price of $200 or per share. The investment was recognized at historical cost of $200 under other investments.
(i) Fruita Bio Limited:
On September 27, 2021, GVCL entered into a subscription agreement with Fruita Bio Limited., a British Virgin Islands corporation with major business operations in Thailand, is principally engaged in production of bio-degradable packaging materials (“Fruita”). Pursuant to the agreement, GVCL acquired shares of common stock of Fruita at a price of $1,000 or per share. The investment was recognized at historical cost of $1,000 under other investments.
Impairment of other investments
For the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $2,094,300 and $5,340,300, respectively, of other investments. For the year ended December 31, 2020, there was no impairment of other investments recorded.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OPERATING LEASES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| OPERATING LEASES | NOTE 5 - OPERATING LEASES
The Company has two separate operating lease agreements for one office space in Hong Kong with remaining lease terms of 17.5 months and one office space in Malaysia with remaining lease terms of 6 months. The Company does not have any other leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company accounts for the lease and non-lease components of its leases as a single lease component. Lease expense is recognized on a straight-line basis over the lease term.
Operating lease right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Generally, the implicit rate of interest in arrangements is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives.
The components of lease expense and supplemental cash flow information related to leases for the period are as follows:
The supplemental balance sheet information related to leases for the period is as follows:
Maturities of the Company’s lease liabilities are as follows:
Lease expenses were $25,580 and $153,148 during the three and nine months ended September 30, 2021, respectively, and $73,652 and $245,682 during the three and nine months ended September 30, 2020, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONVERTIBLE NOTES PAYABLE, NET |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CONVERTIBLE NOTES PAYABLE, NET | NOTE 6 - CONVERTIBLE NOTES PAYABLE, NET
Convertible Notes issued in October 2020:
Convertible Note Financing with Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd.
On October 13, 2020, the Company issued three unsecured convertible promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The notes were issued with combined principal amount of $1,790,000 and the initial issuance discount of $190,000. As part of debt issuance, the Company also incurred brokers’ fees of $130,000, recorded as a debt discount. The notes bear the face interest rate of 10% and have contractual maturity of 18 months since the issuance.
Investor Conversion and Early Redemption Options
At the Investors’ option, the notes can be converted in Company’s Common Stock at any time at the conversion price of $1 per share, subject to standard anti-dilution protection clauses (the lender’s conversion price).
The Investors have an option to redeem the notes prior to their contractual maturity (put option) but not before 6 months since the issuance date. If the put option is exercised, Investors’ monthly redemption amounts including principal and face interest are capped at $108,000. In case of early redemption, the Company has an option to settle its obligation in cash or, if certain conditions are met, in stock. Stock settlement is performed at the rate determined as the lesser of (i) the lender’s conversion price and (ii) 0.75 multiplied by the weighted average trading price of the Company’s Common Stock calculated for a specified period.
The Investors have an option to demand the repayment of debt upon default, as defined in the terms of the notes.
Issuer Early Redemption Option
The Company has an option to prepay the notes ahead of contractual maturity at 120% of the outstanding balance of the note.
The Company assessed the Investors’ conversion option for the scope exception for contracts involving a reporting entity’s own equity. The Company concluded that the conversion option is indexed to Company’s own stock, is considered “conventional” and can be classified in Company’s stockholders’ equity. The conversion option was not separated from but presented as part of the debt instrument.
Investors’ conversion option was determined to be in the money at the commitment date. The non-detachable option was determined to be a beneficial conversion feature measured at the intrinsic value and recorded in Company’s additional paid-in capital. The intrinsic value was determined by calculating the initial effective conversion price. Effective conversion price was calculated as the ratio between the total proceeds allocated to the convertible instrument and the number of shares into which it is convertible. The proceeds allocated to the conversion instrument were impacted by the initial issuance discount. The number of shares issuable under the terms of the conversion option was . The overall amount of beneficial conversion feature recognized at issuance was $995,500.
The Company assessed Investors’ put option and Investors’ option to redeem the debt upon default using bifurcation guidance per ASC 815-15, Embedded Derivatives. The Company concluded that economic characteristics and risks of Investors’ put option are not considered clearly and closely related to debt host and that Investors’ put option should be separated from the host instrument. The Company noted that certain events triggering the default including fundamental transaction and non-compliance with listing requirements are not directly related to Company’s creditworthiness. Economic characteristics and risks of Investors’ put option triggered by the occurrence of such events are not considered clearly and closely related to the economic characteristics and risks of the host instrument.
Investors’ put option and the option to redeem the debt upon default triggered by events not directly linked to Company’s creditworthiness were separated from the debt instrument and presented as a “compound” derivative liability (see Note 7).
Estimated fair value of the derivative liability, $408,800 for each of two promissory notes and $489,100 for the other promissory note, in aggregate of $1,306,700. Proceeds allocated to debt net of debt discount were $148,000 for each of the two promissory notes and $178,500 for the other note, in aggregate of $474,500. The excess of estimated fair value of derivative liability and other debt discount over the debt proceeds was $832,200 (the excess). The excess was due to the terms of debt financing transactions and management effort to address Company’s liquidity issues. The Company recognized the excess as an upfront interest expense in the income statement. Net carrying value of promissory notes at issuance was $nil.
At issuance date of October 13, 2020, net carrying value of three short-term convertible notes is as follows:
On April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price of $1 per share. The note was fully repaid upon restricted shares of the Company’s Common Stock were issued to Streeterville on April 16, 2021, for settlement of the principal balance of $670,000 and accrued interest of $34,738, respectively.
On April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October 13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at 120% of the notes’ principal value and accrued and unpaid face interest. The notes issued to FirstFire and Granite with additional charge for early redemption of $235,536, were repaid with cash of $705,600 and $707,515, respectively on April 19, 2021, including repayment for the aggregate amount of principal of $1,120,000, accrued interest of $57,579 and early redemption charge of $235,536.
On September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption of notes was zero (see Note 7).
Convertible Note issued in January 2021:
Convertible Note Financing with Streeterville Capital, LLC
On January 8, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”), pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the original principal amount $1,660,000 (the “Original Principal Amount”), convertible into shares of Common Stock at a conversion price of $1.00 per share. The note carries an original issue discount of $150,000 (“OID”) and the Company agreed to pay $10,000 to Streeterville to cover Streeterville’s legal fees, accounting costs, due diligence, monitoring and other transaction costs incurred in connection with the agreement (the “Transaction Expense Amount”). The purchase price for the note shall be $1,500,000 (the “Purchase Price”), computed as follows: Original Principal Balance of $1,660,000, less the OID of $150,000 and the Transaction Expense Amount of $10,000. After the payment of $90,000 to cover a broker’s fee (“Broker Fee”), the Company received net proceeds of $1,410,000 on January 14, 2021.
The note may be prepaid by the Company in an amount equal to 120% of the outstanding balance of the note. The shares of Common Stock issuable upon conversion of the note is subject to full-ratchet anti-dilution protection. The note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to the maximum monthly redemption amount of $350,000, convertible into shares of Common Stock at a conversion price equal to the lesser of (i) $1.00 and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant to the agreement, Streeterville was granted a “most favored nations” right.
Events of default (“Events of Default”) under the note include but are not limited to: (a) failure to pay any principal, interest, fees, charges, or any other amount when due; (b) failure to deliver any conversion shares in accordance with the terms of the note; (c) a receiver, trustee or other similar official shall be appointed over Company or a material part of its assets and such appointment shall remain uncontested for twenty (20) days or shall not be dismissed or discharged within sixty (60) days; (d) Company becomes insolvent; (e) Company makes a general assignment for the benefit of creditors; (f) Company files a petition for relief under any bankruptcy, insolvency or similar law (domestic or foreign); an involuntary bankruptcy proceeding is commenced or filed against Borrower; (g) Company defaults or otherwise fails to observe or perform any covenant, obligation, condition or agreement of Company in the note or in any other transaction document; (h) any representation, warranty or other statement made or furnished by or on behalf of Company is false, incorrect, incomplete or misleading in any material respect when made or furnished; (i) the occurrence of a Fundamental Transaction (as defined in the note) without Streeterville’s prior written consent; (j) Company fails to reserve a sufficient number of shares to issue upon conversion of the note; (k) Company effectuates a reverse split of its Common Stock without twenty trading days prior written notice to Streeterville; (l) any money judgment, writ or similar process is entered or filed against the Company or any subsidiary of the Company or any of its property or other assets for more than $100,000, and shall remain unvacated, unbonded or unstayed for a period of twenty calendar days unless otherwise consented to by Streeterville; (m) the Company fails to be DWAC eligible; (n) the Company fails to observe or perform any covenant set forth in Section 4 of the agreement; or (o) the Company, any affiliate of the Company, or any pledgor, trustor, or guarantor of the note breaches any covenant or other term or condition contained in any other financing or material agreements. In the case of an Event of Default, interest shall accrue under the note at the annual rate of 22%. Certain Major Defaults (as defined in the note) will result in an additional 15% of the Original Principal Amount of the note outstanding at such time being added to the total outstanding amount of such note. The number of shares of Common Stock that may be issued upon conversion of this note and the other notes disclosed herein shall not exceed the requirement of Nasdaq Listing Rule 5635(d).
At issuance date of January 8, 2021, net carrying value of a short-term convertible note is as follows:
On July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.752175 per share for the conversion notice on July 14, 2021, and $0.621675 per share for the remaining three conversion notices on July 26, August 5 and August 31, 2021, respectively. The note was fully repaid in the amount of $1,762,857 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the principal balance of $1,660,000 and accrued interest of $102,857, respectively.
On September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption of notes was zero (see Note 7).
Convertible Note issued in February 2021:
Convertible Note Financing with Streeterville Capital, LLC
On February 11, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”), pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the original principal amount $4,410,000 (the “Original Principal Amount”), convertible into shares of Common Stock at a conversion price of $1.50 per share. The note carries an original issue discount of $400,000 (“OID”) and the Company agreed to pay $10,000 to Streeterville to cover Streeterville’s legal fees, accounting costs, due diligence, monitoring and other transaction costs incurred in connection with the agreement (the “Transaction Expense Amount”). The purchase price for the note shall be $4,000,000 (the “Purchase Price”), computed as follows: Original Principal Balance of $4,410,000, less the OID of $400,000 and the Transaction Expense Amount of $10,000. After the payment of $200,000 to cover a broker’s fee (“Broker Fee”), the Company received net proceeds of $3,800,000 on February 17, 2021.
The Company has covenanted to use part of the proceeds from the note to repay the outstanding notes it issued to FirstFire Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) in relation to their respective securities purchase agreement signed on October 13, 2020.
The note may be prepaid by the Company in an amount equal to 120% of the outstanding balance of the note. The shares of Common Stock issuable upon conversion of the note is subject to full-ratchet anti-dilution protection. The note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to the maximum monthly redemption amount of $962,500, convertible into shares of Common Stock at a conversion price equal to the lesser of (i) $1.50 and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant to the agreement, Streeterville was granted a “most favored nations” right.
On February 21, 2021, the Company entered an amendment into convertible promissory note with Streeterville. Pursuant to the amendment, the obligation in Section 1.3 of the note to repay the outstanding note issued to EMA Financial, LLC within fifteen (15) days of the Effective Date is deleted from the note.
Events of Default under the note include the same Events of Default listed above under the description of the Streeterville convertible note financing on January 8, 2021. In the case of an Event of Default, interest shall accrue under the note at the annual rate of 22%. Certain Major Defaults (as defined in the note) will result in an additional 15% of the Original Principal Amount of the note outstanding at such time being added to the total outstanding amount of such note. The number of shares of Common Stock that may be issued upon conversion of this note and the other notes disclosed herein shall not exceed the requirement of Nasdaq Listing Rule 5635(d).
At issuance date of February 11, 2021, net carrying value of a short-term convertible note is as follows:
Pursuant to the obligation in Section 1.3 of the note issued to Streeterville on February 11, 2021, the Company agreed to use the proceeds received hereunder to repay the outstanding convertible notes it issued to FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd on October 13, 2020 (the “Outstanding Investor Notes”) within fifteen (15) days of the Effective Date (the “Repayment Date”). In the event the Company fails to repay the Outstanding Investor Notes by the Repayment Date, the Outstanding Balance will automatically increase by twenty-five percent (25%).
On February 26, 2021 (the Repayment Date), net carrying value of a short-term convertible note issued on February 11, 2021, is as follows:
The Company amortized debt discount associated with the derivative liability using the straight-line method.
Amount of unamortized debt discount including initial issuance discount, transaction cost, beneficial conversion feature, and separated derivative liability was $267,451 on September 30, 2021 (related to the note issued to Streeterville on February 11, 2021) and $1,647,527 on December 31, 2020 (related to the notes issued to Streeterville, FirstFire and Granite on October 13, 2020), respectively.
On August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.621675 per share, respectively. The note was repaid in the amount of $5,261,499 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the partial principal of $5,078,301 and interest of $183,198.
During the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $1,413,115 (including aggregated principal of $accrued interest of $57,579 and early redemption charge of $235,536) and by issuance of restricted shares of the Company’s Common Stock at the share value of $7,729,094 (including the aggregated principal of $7,408,301 and interest of $320,793), respectively.
As of September 30, 2021, the remaining principal balance of the note and its accrued interest was $438,187 and $119,375, respectively.
On October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.43995 per share, respectively. The note was fully repaid in the amount of $558,747 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the remaining principal balance of $438,187 and the accrued interest of $120,560. After that all convertible notes issued by the Company since October 13, 2020, have been repaid.
Summary of convertible debt’s interest expense is as follows:
All convertible promissory notes were classified as short-term due to lender’s earlier redemption or put option.
On September 30, 2021, and December 31, 2020, carrying values of the short-term convertible notes are as follows:
Contractual maturity and carry value of the convertible debt are as follows:
The Company determined the fair value of the convertible debt to be $729,300 and $3,669,500 as of September 30, 2021, and December 31, 2020, respectively. The level of the fair value hierarchy is Level 3 of the fair value hierarchy because certain unobservable inputs were used in the valuation model.
Components and costs of two convertible promissory notes issued during the period ended September 30, 2021, are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DERIVATIVE LIABILITIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DERIVATIVE LIABILITIES | NOTE 7 - DERIVATIVE LIABILITIES
On September 30, 2021, the Company has outstanding warrants exercisable into 53,556 shares of the Company’s Common Stock. The strike price of warrants is denominated in US dollars, a currency other than the Company’s functional currencies, the HK$, RMB, and MYR. As a result, the warrants are not considered indexed to the Company’s own stock, and the Company characterized the fair value of the warrants as a derivative liability upon issuance. The derivative liability is re-measured at the end of every reporting period with the change in value reported in the statement of operations.
On December 31, 2020, the balance of the derivative liabilities related to warrants was $79,986. During the nine months ended September 30, 2021, the Company recorded a decrease in fair value of derivative liabilities of $67,422. As of September 30, 2021, the balance of the derivative liabilities related to warrants was $12,564.
The derivative liabilities related to warrants were valued using the Black-Scholes-Merton valuation model with the following assumptions:
The risk-free interest rate is based on the yield available on U.S. Treasury securities. The Company estimates volatility based on the historical volatility of its Common Stock. The contractual life of the warrants is based on the expiration date of the warrants. The expected dividend yield was based on the fact since the Company has not paid dividends to common shareholders and does not expect to pay dividends to common shareholders in the future. For the nine months ended September 30, 2021, the Company recognized a gain of $67,422 associated with the revaluation of above derivative liability.
Convertible debt early redemption options
On October 13, 2020, the Company issued three unsecured convertible promissory notes with certain Investors’ early redemption options that are considered derivative liabilities (see Note 6).
On April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price of $1 per share. The note was repaid upon restricted shares of the Company’s Common Stock were issued to Streeterville on April 16, 2021. The note was fully repaid by issuance of 704,738 restricted shares of the Company’s Common Stock for settlement of the principal balance of $670,000 and accrued interest of $34,738, respectively.
On April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October 13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at 120% of the notes’ principal value and accrued and unpaid face interest. The notes issued to FirstFire and Granite with additional charge for early redemption of $235,536, were repaid with cash of $705,600 and $707,515, respectively on April 19, 2021, including repayment of principal of $1,120,000, accrued interest of $57,579 and early redemption charge of $235,536.
On July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.752175 per share for the conversion notice on July 14, 2021, and $0.621675 per share for the remaining three conversion notices on July 26, August 5, and August 31, 2021, respectively. The note was fully repaid in the amount of $1,762,857 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the principal balance of $1,660,000 and accrued interest of $102,857, respectively.
On August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.621675 per share, respectively. The note was repaid in the amount of $5,261,499 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the partial principal of $5,078,301 and interest of $183,198.
During the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $1,413,115 (including aggregated principal of $1,120,000, accrued interest of $57,579 and early redemption charge of $235,536) and by issuance of restricted shares of the Company’s Common Stock at the share value of $7,729,094 (including the aggregated principal of $7,408,301 and interest of $320,793), respectively.
On October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at conversion prices of $0.43995 respectively per share. The note was fully repaid in the amount of $558,747 upon issuance of an aggregate of restricted shares of the Company’s Common Stock to Streeterville for settlement of the remaining principal balance of $438,187 and the accrued interest of $120,560. After that all convertible notes issued by the Company since October 13, 2020, have been repaid.
The Company used Trinomial Option Pricing Model to estimate the fair value of the derivative liability related to Investors’ early redemption options. The derivative liability was classified within Level 3 of the fair value hierarchy because certain unobservable inputs were used in the valuation model. The Company estimated the fair value of the derivative liability to be $0 and $1,109,800 on September 30, 2021, and December 31, 2020, respectively.
The Company estimated the fair value of derivative liabilities using the following assumptions:
On September 30, 2021, the fair value of derivative liability was zero, resulting from redemptions of three convertible notes issued in October 2020 (see Note 6).
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
WARRANTS |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| WARRANTS | NOTE 8 - WARRANTS
In 2018, the Company issued warrants exercisable into 53,556 shares of Common Stock. The warrants were fully vested when issued, have an exercise price of $7.20 per share, and expire in 2023. A summary of warrant activity during the nine months ended September 30, 2021, is presented below:
On September 30, 2021, the intrinsic value of outstanding warrants was .
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RELATED PARTY TRANSACTIONS |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| RELATED PARTY TRANSACTIONS | NOTE 9 - RELATED PARTY TRANSACTIONS
Related party A is under common control of Mr. Loke Che Chan Gilbert, the Company’s CFO and a major shareholder.
Related party B represents companies where the Company owns a percentage of the company (ranging from 1% to 18%).
Related party C is controlled by a director of a wholly owned subsidiary of the Company.
Related party D represents a company that we have determined that we can significantly influence based on our common business relationships.
Related party E represents companies whose CEO is a consultant to the Company, and who is also a director of Aquarius Protection Fund, a shareholder in the Company.
Related party F represents a family member of Mr. Loke Che Chan Gilbert, the Company’s CFO, and a major shareholder.
Related party G is under common control of Mr. Lee Chong Kuang, the Company’s CEO and a major shareholder.
Related party H represents a company in which we currently have an approximate 48% equity-method investment. On September 30, 2021, and December 31, 2020, amounts due from Related party H are unsecured, bear no interest, and are payable upon demand. During 2018, the Company acquired 49% of Related party H for total consideration of $368,265. On December 31, 2018, the Company determined that its investments in Related party H was impaired and recorded an impairment of other investments of $368,265.
Related party I is controlled by a family member of Mr. Lee Chong Kung, the Company’s CEO, and a major shareholder.
Related party J represents the noncontrolling interest in the Company’s subsidiary that owns its real estate held for sale. The amounts due to Related party J are unsecured, bear no interest, are payable on demand, and related to the initial acquisition of the real estate held for sale.
Related party K represents shareholders and directors of the Company. Due to Related party K represents expenses paid by the shareholders or directors to third parties on behalf of the Company, are non-interest bearing, and are due on demand.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SEGMENT INFORMATION |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SEGMENT INFORMATION | NOTE 10 - SEGMENT INFORMATION
ASC 280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organization structure as well as information about services categories, business segments and major customers in financial statements. The Company has two reportable segments that are based on the following business units: service business and real estate business. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating decision maker has been identified as the Chief Executive Officer and President, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in economic characteristics; nature of products and services; and procurement, manufacturing and distribution processes. The Company operates two reportable business segments:
The Company had no inter-segment sales for the periods presented. Summarized financial information concerning the Company’s reportable segments is shown as below:
(a) By Categories
(b) By Geography*
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basis of presentation and principles of consolidation | Basis of presentation and principles of consolidation
The accompanying unaudited condensed consolidated financial statements as of and for the nine months ended September 30, 2021, and 2020, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) that permit reduced disclosure for interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the period ended September 30, 2021, are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The Condensed Consolidated Balance Sheet information as of December 31, 2020, was derived from the Company’s audited Consolidated Financial Statements as of and for the year ended December 31, 2020, included in the Company’s Annual Report on Form 10-K/A filed with the SEC on April 12, 2021. These financial statements should be read in conjunction with that report.
The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries and majority-owned subsidiaries which the Company controls and entities for which the Company is the primary beneficiary. For those consolidated subsidiaries where the Company’s ownership is less than 100%, the outside shareholders’ interests are shown as noncontrolling interests in equity. Acquired businesses are included in the consolidated financial statements from the date on which control is transferred to the Company. Subsidiaries are deconsolidated from the date that control ceases. All inter-company accounts and transactions have been eliminated in consolidation.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Going Concern | Going Concern
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred a net loss of $13,106,274 and used cash in operations of $2,210,002. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the financial statements are issued. In addition, the Company’s independent registered public accounting firm, in its report on the Company’s December 31, 2020, financial statements, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
The Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the Company’s obligations as they become due. Despite the amount of funds that we have raised in the past, no assurance can be given that any future financing, if needed, will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its stockholders, in the case of equity financing.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| COVID-19 outbreak | COVID-19 outbreak
In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. It has also disrupted the normal operations of many businesses, including ours. This outbreak could decrease spending, adversely affect demand for our services and harm our business and results of operations. It is not possible for us to predict the duration or magnitude of the adverse results of the outbreak and its effects on our business or results of operations currently.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Use of estimates | Use of estimates
The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, the assumptions used in the valuation of the derivative liability, and the accrual of potential liabilities. Actual results may differ from these estimates.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash, cash equivalents, and restricted cash | Cash, cash equivalents, and restricted cash
Cash consists of funds on hand and held in bank accounts. Cash equivalents includes demand deposits placed with banks or other financial institutions and all highly liquid investments with original maturities of three months or less, including money market funds. Restricted cash represents cash restricted for the loan collateral requirements as defined in a loan agreement and the minimum paid-up share capital requirement for insurance brokers specified under the Insurance Ordinance of Hong Kong.
On September 30, 2021, and December 31, 2020, cash included funds held by employees of $33,630 and $10,911, respectively, and was held to facilitate payment of expenses in local currencies and to facilitate third-party online payment platforms in which the Company had not set up corporate accounts (WeChat Pay and Alipay).
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue recognition | Revenue recognition
The Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the services it transfers to its clients.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments | Investments
Investments in equity securities
The Company accounts for its investments that represent less than 20% ownership, and for which the Company does not have the ability to exercise significant influence, using ASU 2016-01, Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. The Company measure investments in equity securities without a readily determinable fair value using a measurement alternative that measures these securities at the cost method minus impairment, if any, plus or minus changes resulting from observable price changes on a non-recurring basis. Gains and losses on these securities are recognized in other income and expenses.
On September 30, 2021, the Company had twenty-seven investments in equity securities without readily determinable fair values of related parties valued at $9,631,235, from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with carrying value of $nil (see Note 4).
On December 31, 2020, the Company had nineteen investments in equity securities without readily determinable fair values of related parties valued at $6,829,660, from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with carrying value of $nil (see Note 4).
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt discount | Debt discount
During the nine months ended September 30, 2021, the Company incurred $570,000 of debt discount related to the issuance of convertible promissory notes, as described in Note 6. The discount was amortized over the life of the convertible promissory notes and the Company recognized $206,342 of related amortization expense for the nine months ended September 30, 2021.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt issuance costs | Debt issuance costs
During the nine months ended September 30, 2021, the Company incurred direct costs associated with the issuance of convertible promissory notes, as described in Note 6, and recorded $290,000 of debt issuance costs as a discount to the convertible promissory notes and amortized over the life of the convertible promissory notes. The Company recognized $76,380 of related amortization expense for the nine months ended September 30, 2021.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative financial instruments | Derivative financial instruments
Derivative financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is appropriate.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) per share |
Basic income (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net loss per share is calculated by dividing the net loss by the weighted average number of common shares outstanding during the period plus any potentially dilutive shares related to the issuance of shares from stock warrants. For the three and nine months ended September 30, 2021, and 2020, the only outstanding Common Stock equivalents were warrants for potentially dilutive shares outstanding. These warrants have been excluded from the calculation of weighted average shares as the effect would have been anti-dilutive and therefore, basic, and diluted net loss per share were the same.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Foreign currency translation | Foreign currency translation
The consolidated financial statements are presented in United States Dollars (“US$”), which is the functional and reporting currency of the Company. In addition, the Company’s operating subsidiaries maintain their books and records in their respective functional currency, which consists of the Malaysian Ringgit (“MYR”), Chinese Renminbi (“RMB”), Hong Kong Dollars (“HK$”) and Australian Dollars (“AU$”).
In general, for consolidation purposes, assets, and liabilities of the Company’s subsidiaries whose functional currency is not the US$, are translated into US$ using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of a foreign subsidiary are recorded as a separate component of accumulated other comprehensive loss within stockholders’ equity.
Translation of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective periods:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fair value of financial instruments | Fair value of financial instruments
The Company follows the guidance of ASC 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”), with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
The Company believes the carrying amount reported in the balance sheet for cash and cash equivalents, accounts receivable, prepaids and other current assets, accounts payable and accrued liabilities, income tax payable, deferred costs of revenue, deferred revenue, and due from or due to related parties, approximate their fair values because of the short-term nature of these financial instruments.
As of September 30, 2021, and December 31, 2020, the Company’s balance sheet includes Level 3 liabilities comprised of the fair value of derivative liabilities of $12,564 and $1,189,786, respectively (see Note 7). The following table sets forth a summary of the changes in the estimated fair value of our derivative during the nine-month period ended September 30, 2021:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Concentrations of risks | Concentrations of risks
For the three months ended September 30, 2021, no customer accounted for 10% or more of the Company’s revenues. For the nine months ended September 30, 2021, two customers accounted for 30% (19% and 11%) of revenues. For the three months ended September 30, 2020, one customer accounted for 37% of revenues. For the nine months ended September 30, 2020, two customers accounted for 31% (18% and 13%) of revenues. For the period ended September 30, 2021, three customers accounted for 36% (13%, 13% and 10%) of accounts receivable. For the period ended September 30, 2020, three customers accounted for 38% (16%, 11% and 11%) of accounts receivable.
For the three and nine months ended September 30, 2021, and 2020, no vendor accounted for 10% or more of the Company’s cost of revenues. For the period ended September 30, 2021, three vendors accounted for 67% (28%, 20% and 19%) of accounts payable. For the period ended September 30, 2020, three vendors accounted for 59% (24%, 19% and 16%) of accounts payable.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Economic and political risks | Economic and political risks
Substantially all the Company’s services are conducted in the Asian region, primarily in Hong Kong, Malaysia, and the People’s Republic of China (“PRC”). Among other risks, the Company’s operations in Malaysia are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations in Malaysia.
The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic, and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Recent accounting pronouncements | Recent accounting pronouncements
The FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (Topic 326) in June 2016. ASU 2016-13 requires entities to use a forward-looking approach based on current expected credit losses (“CECL”) to estimate credit losses on certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses. ASU 2016-13 is effective for the Company beginning January 1, 2023, and early adoption is permitted. The Company does not believe the potential impact of the new guidance and related codification improvements will be material to its financial position, results of operations and cash flows.
Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF FOREIGN CURRENCIES TRANSLATION | Translation of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective periods:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVE LIABILITIES |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF DISAGGREGATED REVENUE BASED ON REVENUE BY SERVICE LINES AND REVENUE BY GEOGRAPHIC AREA | The following table provides information about disaggregated revenue based on revenue by service lines and revenue by geographic area:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CHANGES IN DEFERRED REVENUE | For service contracts where the performance obligation is not completed, deferred revenue is recorded for any payments received in advance of the performance obligation. Changes in deferred revenue were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF DEFERRED REVENUE AND DEFERRED COSTS OF REVENUE | Deferred costs of revenue and deferred revenue as of September 30, 2021, and December 31, 2020, are classified as current assets and current liabilities, respectively as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Changes and Error Corrections [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SUMMARY OF ADJUSTED FINANCIAL STATEMENTS | The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated balance sheet:
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statements of operations and comprehensive loss:
The following table presents the effect of the restatements on the Company’s previously issued condensed consolidated statement of cash flows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BUSINESS COMBINATION (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Business Combination and Asset Acquisition [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS AND GOODWILL |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF PROFORMA INFORMATION OF OPERATIONS |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
OTHER INVESTMENTS (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments, Debt and Equity Securities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF OTHER INVESTMENTS |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUES OF EQUITY SECURITIES WITHOUT READILY DETERMINABLE FAIR VALUES | On September 30, 2021, and December 31, 2020, the carrying values of equity securities without readily determinable fair values are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OPERATING LEASES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Leases | ||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF COMPONENTS OF LEASE EXPENSE AND SUPPLEMENTAL CASH FLOW INFORMATION | The components of lease expense and supplemental cash flow information related to leases for the period are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES | The supplemental balance sheet information related to leases for the period is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF MATURITIES OF LEASE LIABILITIES | Maturities of the Company’s lease liabilities are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||
CONVERTIBLE NOTES PAYABLE, NET (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES | On September 30, 2021, and December 31, 2020, carrying values of the short-term convertible notes are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SUMMARY OF CONVERTIBLE DEBT'S INTEREST EXPENSE | Summary of convertible debt’s interest expense is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF MATURITIES OF CONVERTIBLE DEBT | Contractual maturity and carry value of the convertible debt are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CONVERTIBLE PROMISSORY NOTES | Components and costs of two convertible promissory notes issued during the period ended September 30, 2021, are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| At Issuance October 13, 2020 [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES | At issuance date of October 13, 2020, net carrying value of three short-term convertible notes is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| At Issuance January 8, 2021 [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES | At issuance date of January 8, 2021, net carrying value of a short-term convertible note is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| At Issuance February 11, 2021 [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES | At issuance date of February 11, 2021, net carrying value of a short-term convertible note is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| At Repayment Date February 26, 2021 [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES | On February 26, 2021 (the Repayment Date), net carrying value of a short-term convertible note issued on February 11, 2021, is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DERIVATIVE LIABILITIES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF DERIVATIVE LIABILITIES |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Black-Scholes-Merton [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF ESTIMATED DERIVATIVE LIABILITIES AT FAIR VALUE ASSUMPTIONS | The derivative liabilities related to warrants were valued using the Black-Scholes-Merton valuation model with the following assumptions:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Trinomial Options Pricing Model [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF ESTIMATED DERIVATIVE LIABILITIES AT FAIR VALUE ASSUMPTIONS | The Company estimated the fair value of derivative liabilities using the following assumptions:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
WARRANTS (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SUMMARY OF WARRANTS ACTIVITY |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RELATED PARTY TRANSACTIONS (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF DUE FROM RELATED PARTIES |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF DUE TO RELATED PARTIES |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF REVENUE AND EXPENSE TRANSACTIONS OF RELATED PARTIES |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SEGMENT INFORMATION (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SCHEDULE OF SEGMENT INFORMATION | The Company had no inter-segment sales for the periods presented. Summarized financial information concerning the Company’s reportable segments is shown as below:
(a) By Categories
(b) By Geography*
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SCHEDULE OF FAIR VALUE OF EMBEDDED DERIVATIVE LIABILITIES (Details) |
9 Months Ended |
|---|---|
|
Sep. 30, 2021
USD ($)
| |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Fair value at beginning of period | $ 1,189,786 |
| Net change in the fair value of derivative liability associated with warrants | (67,422) |
| Derecognition of derivative liability resulting from convertible note redemptions | (1,109,800) |
| Fair value at end of period | $ 12,564 |
SCHEDULE OF CHANGES IN DEFERRED REVENUE (Details) |
9 Months Ended |
|---|---|
|
Sep. 30, 2021
USD ($)
| |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Deferred revenue, beginning of period | $ 1,634,075 |
| New contract liabilities | 749,070 |
| Performance obligations satisfied | (520,000) |
| Deferred revenue, end of period | $ 1,863,145 |
SCHEDULE OF DEFERRED REVENUE AND DEFERRED COSTS OF REVENUE (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||
| Deferred costs of revenue | $ 118,528 | $ 81,246 |
| Deferred revenue | $ 1,863,145 | $ 1,634,075 |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) |
3 Months Ended | 6 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|---|
|
Sep. 30, 2021
USD ($)
Integer
|
Sep. 30, 2020
USD ($)
Integer
|
Jun. 30, 2020
Integer
|
Sep. 30, 2021
USD ($)
Integer
|
Sep. 30, 2020
USD ($)
Integer
shares
|
Dec. 31, 2020
USD ($)
|
|
| Product Information [Line Items] | ||||||
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $ 6,044,875 | $ 429,749 | $ 13,106,274 | $ 1,235,479 | ||
| Net Cash Provided by (Used in) Operating Activities | 2,210,002 | 845,125 | ||||
| Funds held by employees | $ 33,630 | $ 33,630 | $ 10,911 | |||
| Ownership percentage in investments | 20.00% | 20.00% | ||||
| Other Investments | $ 9,631,235 | $ 9,631,235 | 6,829,660 | |||
| Amortization expense debt discount | 570,000 | |||||
| Amortization of Debt Discount (Premium) | 46,265 | 206,342 | ||||
| Amortization expense debt issuance costs | 290,000 | |||||
| Amortization of Debt Issuance Costs | 19,421 | 76,380 | ||||
| Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | shares | 53,556 | |||||
| Derivative Assets (Liabilities), at Fair Value, Net | $ 12,564 | $ 12,564 | $ 1,189,786 | |||
| Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | No Customer [Member] | ||||||
| Product Information [Line Items] | ||||||
| Number of customer | Integer | 0 | |||||
| Concentration Risk, Percentage | 10.00% | |||||
| Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | Two Customer [Member] | ||||||
| Product Information [Line Items] | ||||||
| Number of customer | Integer | 2 | 2 | ||||
| Concentration Risk, Percentage | 30.00% | 31.00% | ||||
| Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | Customer One [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 19.00% | 18.00% | ||||
| Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | Customer Two [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 11.00% | 13.00% | ||||
| Revenue from Contract with Customer Benchmark [Member] | Customer Concentration Risk [Member] | One Customer [Member] | ||||||
| Product Information [Line Items] | ||||||
| Number of customer | Integer | 1 | |||||
| Concentration Risk, Percentage | 37.00% | |||||
| Accounts Receivable [Member] | Customer Concentration Risk [Member] | Customer One [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 13.00% | 16.00% | ||||
| Accounts Receivable [Member] | Customer Concentration Risk [Member] | Customer Two [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 13.00% | 11.00% | ||||
| Accounts Receivable [Member] | Customer Concentration Risk [Member] | Three Customer [Member] | ||||||
| Product Information [Line Items] | ||||||
| Number of customer | Integer | 3 | 3 | ||||
| Concentration Risk, Percentage | 36.00% | 38.00% | ||||
| Accounts Receivable [Member] | Customer Concentration Risk [Member] | Customer Three [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 10.00% | 11.00% | ||||
| Accounts Payable [Member] | Supplier Concentration Risk [Member] | Three Vendors [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 67.00% | 59.00% | ||||
| Number of vendor | Integer | 3 | 3 | ||||
| Accounts Payable [Member] | Supplier Concentration Risk [Member] | Vendor One [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 28.00% | 24.00% | ||||
| Accounts Payable [Member] | Supplier Concentration Risk [Member] | Vendor Two [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 20.00% | 19.00% | ||||
| Accounts Payable [Member] | Supplier Concentration Risk [Member] | Vendor Three [Member] | ||||||
| Product Information [Line Items] | ||||||
| Concentration Risk, Percentage | 19.00% | 16.00% | ||||
| Maximum [Member] | ||||||
| Product Information [Line Items] | ||||||
| Equity Method Investment, Ownership Percentage | 100.00% | 100.00% | ||||
SUMMARY OF ADJUSTED FINANCIAL STATEMENTS (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
|
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Prepaids and other current assets | $ 229,014 | $ 229,014 | $ 190,304 | ||
| Other non-current assets | 51,596 | 51,596 | 70,447 | ||
| Real estate held for sale | 2,218,273 | 2,218,273 | 2,218,273 | ||
| Accounts payable and accrued liabilities | 637,678 | 637,678 | 702,726 | ||
| Accumulated other comprehensive loss | (50,609) | (50,609) | (26,863) | ||
| Accumulated deficit | (30,018,189) | (30,018,189) | (16,922,452) | ||
| Noncontrolling interest in consolidated subsidiary | 229,839 | 229,839 | $ 203,001 | ||
| Interest income | 1,621 | $ 152 | 3,519 | $ 471 | |
| General and administrative expenses | (964,246) | (870,537) | (3,525,332) | (2,633,729) | |
| NET LOSS | (6,044,875) | (429,749) | (13,106,274) | (1,235,479) | |
| Net (income) loss attributable to noncontrolling interest | 18,512 | (24,162) | 10,537 | (28,424) | |
| NET LOSS ATTRIBUTED TO COMMON SHAREHOLDERS OF GREENPRO CAPITAL CORP. | (6,026,363) | (453,911) | (13,095,737) | (1,263,903) | |
| Foreign currency translation loss | (5,050) | 66,616 | (23,746) | 30,632 | |
| COMPREHENSIVE LOSS | $ (6,031,413) | $ (387,295) | $ (13,119,483) | $ (1,233,271) | |
| Net loss per share, basic and diluted | $ (0.09) | $ (0.01) | $ (0.20) | $ (0.02) | |
| Sale of real estate properties | $ 429,366 | $ 678,917 | $ 1,810,964 | $ 1,896,598 | |
| Cost of real estate properties sold | (95,841) | (276,802) | (292,717) | (503,487) | |
| Cash flows from operating activities: | |||||
| Net loss | (6,044,875) | (429,749) | (13,106,274) | (1,235,479) | |
| Gain on sale of real estate held for sale | (43,104) | ||||
| Changes in operating assets and liabilities: | |||||
| Prepaids and other current assets | (38,261) | 8,013 | |||
| Accounts payable and accrued liabilities | (65,048) | (66,909) | |||
| Cash flows from investing activities: | |||||
| Proceeds from real estate held for sale | 113,845 | ||||
| Effect of exchange rate changes in cash and cash equivalents | 78,679 | (24,339) | |||
| Real Estate [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Sale of real estate properties | 253,677 | 253,677 | |||
| Cost of real estate properties sold | $ (210,573) | $ (210,573) | |||
| Previously Reported [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Prepaids and other current assets | 305,856 | 305,856 | |||
| Other non-current assets | 295,060 | 295,060 | |||
| Real estate held for sale | 1,969,349 | 1,969,349 | |||
| Accounts payable and accrued liabilities | 585,428 | 585,428 | |||
| Accumulated other comprehensive loss | (59,862) | (59,862) | |||
| Accumulated deficit | (29,938,458) | (29,938,458) | |||
| Noncontrolling interest in consolidated subsidiary | 282,993 | 282,993 | |||
| Interest income | 1,618 | 6,362 | |||
| General and administrative expenses | (964,350) | (3,525,459) | |||
| NET LOSS | (6,044,982) | (12,973,389) | |||
| Net (income) loss attributable to noncontrolling interest | 18,555 | (42,617) | |||
| NET LOSS ATTRIBUTED TO COMMON SHAREHOLDERS OF GREENPRO CAPITAL CORP. | (6,026,427) | (13,016,006) | |||
| Foreign currency translation loss | (10,671) | (32,999) | |||
| COMPREHENSIVE LOSS | $ (6,037,098) | $ (13,049,005) | |||
| Net loss per share, basic and diluted | $ (0.09) | $ (0.20) | |||
| Cash flows from operating activities: | |||||
| Net loss | $ (6,044,982) | $ (12,973,389) | |||
| Gain on sale of real estate held for sale | (130,169) | ||||
| Changes in operating assets and liabilities: | |||||
| Prepaids and other current assets | (25,709) | ||||
| Accounts payable and accrued liabilities | (117,298) | ||||
| Cash flows from investing activities: | |||||
| Proceeds from real estate held for sale | 48,329 | ||||
| Effect of exchange rate changes in cash and cash equivalents | 67,332 | ||||
| Previously Reported [Member] | Real Estate [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Sale of real estate properties | 383,445 | ||||
| Cost of real estate properties sold | (253,276) | ||||
| Revision of Prior Period, Adjustment [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Prepaids and other current assets | (76,842) | (76,842) | |||
| Other non-current assets | (243,464) | (243,464) | |||
| Real estate held for sale | 248,924 | 248,924 | |||
| Accounts payable and accrued liabilities | 52,250 | 52,250 | |||
| Accumulated other comprehensive loss | 9,253 | 9,253 | |||
| Accumulated deficit | (79,731) | (79,731) | |||
| Noncontrolling interest in consolidated subsidiary | (53,154) | (53,154) | |||
| Revision of Prior Period, Error Correction, Adjustment [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Interest income | 3 | (2,843) | |||
| General and administrative expenses | 104 | 127 | |||
| NET LOSS | 107 | (132,885) | |||
| Net (income) loss attributable to noncontrolling interest | (43) | 53,154 | |||
| NET LOSS ATTRIBUTED TO COMMON SHAREHOLDERS OF GREENPRO CAPITAL CORP. | 64 | (79,731) | |||
| Foreign currency translation loss | 5,621 | 9,253 | |||
| COMPREHENSIVE LOSS | $ 5,685 | $ (70,478) | |||
| Net loss per share, basic and diluted | |||||
| Cash flows from operating activities: | |||||
| Net loss | $ 107 | $ (132,885) | |||
| Gain on sale of real estate held for sale | 130,169 | ||||
| Changes in operating assets and liabilities: | |||||
| Prepaids and other current assets | (12,552) | ||||
| Accounts payable and accrued liabilities | 52,250 | ||||
| Cash flows from investing activities: | |||||
| Proceeds from real estate held for sale | (48,329) | ||||
| Effect of exchange rate changes in cash and cash equivalents | 11,347 | ||||
| Revision of Prior Period, Error Correction, Adjustment [Member] | Real Estate [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Sale of real estate properties | (383,445) | ||||
| Cost of real estate properties sold | $ 253,276 | ||||
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
|
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Revenue from Contract with Customer, Excluding Assessed Tax | $ 429,366 | $ 678,917 | $ 1,810,964 | $ 1,896,598 | |
| Cost of Goods and Services Sold | 95,841 | 276,802 | 292,717 | 503,487 | |
| Interest income | 1,621 | 152 | 3,519 | 471 | |
| General and administrative expense | 964,246 | 870,537 | 3,525,332 | 2,633,729 | |
| Prepaids and other current assets | 229,014 | 229,014 | $ 190,304 | ||
| Other non-current assets | 51,596 | 51,596 | 70,447 | ||
| Noncontrolling interests in consolidated subsidiaries | 229,839 | 229,839 | $ 203,001 | ||
| Net Income (Loss) Attributable to Noncontrolling Interest | (18,512) | 24,162 | (10,537) | 28,424 | |
| Cumulative Effect, Period of Adoption, Adjustment [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Interest income | 3 | 2,843 | |||
| General and administrative expense | 104 | 127 | |||
| Other comprehensive loss | 5,621 | 9,253 | |||
| Prepaids and other current assets | 76,842 | 76,842 | |||
| Other non-current assets | 243,464 | 243,464 | |||
| Noncontrolling interests in consolidated subsidiaries | 53,154 | 53,154 | |||
| Increase in real estate | 248,924 | ||||
| Accrued liabilities | 52,250 | 52,250 | |||
| Net Income (Loss) Attributable to Noncontrolling Interest | 43 | ||||
| Real Estate [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Revenue from Contract with Customer, Excluding Assessed Tax | 253,677 | 253,677 | |||
| Cost of Goods and Services Sold | $ 210,573 | $ 210,573 | |||
| Real Estate [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | |||||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
| Revenue from Contract with Customer, Excluding Assessed Tax | 383,445 | ||||
| Cost of Goods and Services Sold | $ 253,276 | ||||
SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS AND GOODWILL (Details) - USD ($) |
Sep. 30, 2021 |
Jul. 31, 2021 |
Dec. 31, 2020 |
|---|---|---|---|
| Business Acquisition [Line Items] | |||
| Goodwill | $ 345,808 | $ 319,726 | |
| GCVSB [Member] | |||
| Business Acquisition [Line Items] | |||
| Cash and cash equivalents | $ 81,649 | ||
| Goodwill | 26,082 | ||
| Total | 107,731 | ||
| Fair value of current liabilities | (38,500) | ||
| Purchase price | $ 69,231 |
SCHEDULE OF PROFORMA INFORMATION OF OPERATIONS (Details) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
|
| Business Combination and Asset Acquisition [Abstract] | ||
| Revenue | $ (1,810,964,000) | $ (1,896,598,000) |
| Loss from operations | (2,007,085) | (1,240,618) |
| Net loss | $ (13,106,274) | $ (1,235,479) |
| Net loss per share | $ (0.20) | $ (0.02) |
BUSINESS COMBINATION (Details Narrative) |
1 Months Ended | ||||
|---|---|---|---|---|---|
|
Jun. 22, 2020
MYR (RM)
shares
|
Jun. 26, 2019
USD ($)
shares
|
Jun. 26, 2019
MYR (RM)
shares
|
Jul. 31, 2021
USD ($)
|
Jul. 31, 2021
MYR (RM)
|
|
| Director One [Member] | |||||
| Equity Method Investment, Ownership Percentage | 51.00% | ||||
| Sale of Stock, Consideration Received on Transaction | RM | RM 51,000 | ||||
| Director Two [Member] | |||||
| Equity Method Investment, Ownership Percentage | 49.00% | ||||
| Sale of Stock, Consideration Received on Transaction | RM | RM 49,000 | ||||
| Director [Member] | |||||
| Business Combination, Consideration Transferred | $ 40 | RM 167 | |||
| Business Combination, Acquired Receivables, Description | redeemed 347,000 shares out of total 504,750 shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares of the Company’s Common Stock valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company acquired GCVSB to expand its business consulting services | redeemed 347,000 shares out of total 504,750 shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares of the Company’s Common Stock valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company acquired GCVSB to expand its business consulting services | |||
| Common Stock [Member] | |||||
| Equity Method Investment, Ownership Percentage | 51.00% | 51.00% | |||
| Sale of Stock, Number of Shares Issued in Transaction | 51,000 | 51,000 | |||
| Sale of Stock, Consideration Received on Transaction | $ 12 | RM 51 | |||
| Common Stock [Member] | Director One [Member] | |||||
| Sale of Stock, Number of Shares Issued in Transaction | 51,000 | ||||
| Common Stock [Member] | Director Two [Member] | |||||
| Sale of Stock, Number of Shares Issued in Transaction | 49,000 | ||||
SCHEDULE OF OTHER INVESTMENTS (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| [custom:StockOptionRelatedParty-0] | $ 364,500 | |
| Other Investments | 9,631,235 | 6,829,660 |
| Other Related Parties [Member] | ||
| Other-related party | 9,579,622 | 6,413,547 |
| Greenpro Trust Limited (a related party) [Member] | ||
| Investments | $ 51,613 | $ 51,613 |
SCHEDULE OF CARRYING VALUES OF EQUITY SECURITIES WITHOUT READILY DETERMINABLE FAIR VALUES (Details) - USD ($) |
9 Months Ended | 12 Months Ended |
|---|---|---|
Sep. 30, 2021 |
Dec. 31, 2020 |
|
| Investments, Debt and Equity Securities [Abstract] | ||
| Original cost | $ 15,545,764 | $ 7,039,389 |
| Unrealized gains (losses) | ||
| Provision for impairment or decline in value | (5,914,529) | (574,229) |
| Equity securities without readily determinable fair values, net | $ 9,631,235 | $ 6,465,160 |
OTHER INVESTMENTS (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 27, 2021 |
Aug. 27, 2021 |
Jul. 30, 2021 |
Jul. 13, 2021 |
Jun. 02, 2021 |
Apr. 07, 2021 |
Feb. 26, 2021 |
Feb. 19, 2021 |
Feb. 17, 2021 |
Feb. 11, 2021 |
Feb. 03, 2021 |
Dec. 11, 2020 |
Oct. 19, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
Jun. 26, 2019 |
|
| Related party investments | $ 2,094,300 | $ 0 | $ 5,340,300 | $ 0 | ||||||||||||||||
| [custom:CostMethodInvestment-0] | $ 9,631,235 | 9,631,235 | 9,631,235 | $ 6,465,160 | ||||||||||||||||
| Other Investments | 9,631,235 | 9,631,235 | 9,631,235 | 6,829,660 | ||||||||||||||||
| Imapired and revalued investments | $ 1,865,700 | 1,865,700 | 1,865,700 | |||||||||||||||||
| Impairment loss | 5,340,300 | |||||||||||||||||||
| Other than Temporary Impairment Losses, Investments | $ 2,094,300 | $ 5,340,300 | $ 0 | |||||||||||||||||
| Innovest Energy Fund [Member] | ||||||||||||||||||||
| Share Price | $ 2.402 | |||||||||||||||||||
| Subscription fee | $ 144,120 | |||||||||||||||||||
| Common Stock [Member] | ||||||||||||||||||||
| Equity Method Investment, Ownership Percentage | 51.00% | |||||||||||||||||||
| Common Stock [Member] | Innovest Energy Fund [Member] | ||||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 60,000 | |||||||||||||||||||
| First Bullion Holdings Inc [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 200,000 | |||||||||||||||||||
| Share Price | $ 1.458 | $ 1.458 | $ 1.458 | |||||||||||||||||
| Other Investments | $ 2,289,500 | $ 2,289,500 | $ 2,289,500 | |||||||||||||||||
| Equity Method Investment, Ownership Percentage | 10.00% | 10.00% | 10.00% | |||||||||||||||||
| Business Combination, Consideration Transferred | $ 1,000,000 | |||||||||||||||||||
| Investment Owned, Balance, Shares | 360,000 | 360,000 | 360,000 | |||||||||||||||||
| First Bullion Holdings Inc [Member] | Common Stock [Member] | ||||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 685,871 | |||||||||||||||||||
| First Bullion Holdings Inc [Member] | Common Stock [Member] | Two Designees Mr Tang [Member] | ||||||||||||||||||||
| Share Price | $ 2.70 | |||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 342,592 | |||||||||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 925,000 | |||||||||||||||||||
| Simson Wellness Tech, Corp [Member] | Common Stock [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 5,000,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 500 | |||||||||||||||||||
| Share Price | $ 0.0001 | |||||||||||||||||||
| Other Investments | $ 500 | |||||||||||||||||||
| Jocom Holdings Corp [Member] | Common Stock [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 1,500,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 150 | |||||||||||||||||||
| Share Price | $ 0.0001 | |||||||||||||||||||
| Other Investments | $ 150 | |||||||||||||||||||
| 72 Technology Group Limited [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 600,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 6,000 | |||||||||||||||||||
| Other Investments | $ 6,000 | |||||||||||||||||||
| Shares Issued, Price Per Share | $ 0.01 | |||||||||||||||||||
| Ata Global Inc [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 2,250,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 225 | |||||||||||||||||||
| Other Investments | $ 225 | |||||||||||||||||||
| Shares Issued, Price Per Share | $ 0.0001 | |||||||||||||||||||
| Cat This Holdings Corp [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 2,000,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 200 | |||||||||||||||||||
| Other Investments | $ 200 | |||||||||||||||||||
| Shares Issued, Price Per Share | $ 0.0001 | |||||||||||||||||||
| Fruita Bio Limited [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 10,000,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 1,000 | |||||||||||||||||||
| Other Investments | $ 1,000 | |||||||||||||||||||
| Shares Issued, Price Per Share | $ 0.0001 | |||||||||||||||||||
| Subscription Agreement [Member] | Innovest Energy Fund [Member] | ||||||||||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 7,206,000 | |||||||||||||||||||
| Subscription Agreement [Member] | Innovest Energy Fund [Member] | Restricted Stock [Member] | ||||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 3,000,000 | |||||||||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 7,206,000 | |||||||||||||||||||
| Shares Issued, Price Per Share | $ 0.0001 | |||||||||||||||||||
| Subscription Agreement [Member] | Common Stock [Member] | Innovest Energy Fund [Member] | ||||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 3,000,000 | |||||||||||||||||||
| Subscription Agreement [Member] | Angkasa-X Holdings Corp [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 28,000,000 | |||||||||||||||||||
| Stock Repurchased During Period, Value | $ 2,800 | |||||||||||||||||||
| Share Price | $ 0.0001 | |||||||||||||||||||
| Other Investments | $ 2,800 | |||||||||||||||||||
| Stock Purchase and Option Agreement [Member] | First Bullion Holdings Inc [Member] | ||||||||||||||||||||
| Stock Repurchased During Period, Shares | 160,000 | |||||||||||||||||||
| Shares Purchase Agreement [Member] | First Bullion Holdings Inc [Member] | ||||||||||||||||||||
| Business Acquisition, Percentage of Voting Interests Acquired | 8.00% | |||||||||||||||||||
| Shares Purchase Agreement [Member] | First Bullion Holdings Inc [Member] | ||||||||||||||||||||
| Business Acquisition, Transaction Costs | $ 20,000,000 | |||||||||||||||||||
| Stock Purchase and Option Agreement [Member] | First Bullion Holdings Inc [Member] | ||||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 250,000 | |||||||||||||||||||
| Stock Purchase and Option Agreement [Member] | First Bullion Holdings Inc [Member] | Common Stock [Member] | ||||||||||||||||||||
| Share Price | $ 1.458 | |||||||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 342,592 | |||||||||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 364,500 | |||||||||||||||||||
SCHEDULE OF COMPONENTS OF LEASE EXPENSE AND SUPPLEMENTAL CASH FLOW INFORMATION (Details) |
9 Months Ended |
|---|---|
|
Sep. 30, 2021
USD ($)
| |
| Operating Leases | |
| Operating lease cost (included in general and administrative expenses in the Company's unaudited condensed statement of operations) | $ 133,002 |
| Cash paid for amounts included in the measurement of lease liabilities for the six months ended June 30, 2021 | $ 126,146 |
| Operating Lease, Weighted Average Remaining Lease Term | 1 year 5 months 15 days |
| Operating Lease, Weighted Average Discount Rate, Percent | 4.00% |
SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Operating Leases | ||
| Long-term right-of-use assets | $ 121,778 | $ 85,133 |
| Short-term operating lease liabilities | 88,884 | 86,975 |
| Long-term operating lease liabilities | 41,571 | |
| Total operating lease liabilities | $ 130,455 |
SCHEDULE OF MATURITIES OF LEASE LIABILITIES (Details) |
Sep. 30, 2021
USD ($)
|
|---|---|
| Operating Leases | |
| 2021 (remaining 6 months) | $ 23,121 |
| 2022 | 92,484 |
| 2023 | 18,895 |
| Total lease payments | 134,500 |
| Less: Imputed interest/present value discount | (4,045) |
| Present value of lease liabilities | $ 130,455 |
OPERATING LEASES (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
|
| Lease term description | The Company does not have any other leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet. | |||
| Operating Lease, Expense | $ 25,580 | $ 73,652 | $ 153,148 | $ 245,682 |
| HONG KONG | ||||
| Lessee, Operating Lease, Term of Contract | 17 months 15 days | 17 months 15 days | ||
| MALAYSIA | ||||
| Lessee, Operating Lease, Term of Contract | 6 months | 6 months | ||
SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES (Details) - USD ($) |
Sep. 30, 2021 |
Feb. 26, 2021 |
Feb. 11, 2021 |
Jan. 08, 2021 |
Dec. 31, 2020 |
Oct. 13, 2020 |
|---|---|---|---|---|---|---|
| Short-Term Debt [Line Items] | ||||||
| Face value of convertible notes | $ 6,070,000 | $ 4,410,000 | ||||
| Initial discount | (550,000) | (400,000) | ||||
| Face value of convertible note | $ 4,410,000 | |||||
| Net convertible notes payable | 170,736 | $ 142,473 | ||||
| Short-Term Convertible Notes [Member] | ||||||
| Short-Term Debt [Line Items] | ||||||
| Face value of convertible notes | 7,860,000 | 4,410,000 | 4,410,000 | $ 1,660,000 | 1,790,000 | $ 1,790,000 |
| Initial discount | (286,756) | (403,736) | (410,000) | (160,000) | (174,878) | (190,000) |
| Discount related to debt issuance costs | (200,410) | (197,680) | (200,000) | (90,000) | (123,220) | (130,000) |
| Discount related to beneficial conversion feature | (1,896,160) | (1,065,380) | (1,410,000) | (943,584) | (995,500) | |
| Discount related to put options | (327,631) | (405,845) | (474,500) | |||
| Net carrying value of convertible notes payable | 290,111 | 112,444 | 181,215 | |||
| Discount related to conversion option | (177,157) | (3,737,248) | $ (3,800,000) | |||
| Accrued interest | 119,375 | 15,952 | 38,742 | |||
| Outstanding Balance (before additional 25%) | 4,425,952 | |||||
| Additional 25% to Outstanding Balance due to non-fulfillment of use of proceeds requirements | 1,106,488 | 1,106,488 | ||||
| Outstanding Balance (after additional 25%) | $ 5,516,488 | |||||
| Redemptions | (5,907,638) | |||||
| Net convertible notes payable | $ 170,736 | $ 142,473 |
SCHEDULE OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES (Details) (Parenthetical) |
Feb. 26, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Debt Disclosure [Abstract] | ||
| [custom:DebtInstrumentOutstandingPercentage-0] | 0.25 | |
| [custom:DebtInstrumentAdditionalOutstandingPercentage-0] | 0.25 | 0.25 |
SUMMARY OF CONVERTIBLE DEBT'S INTEREST EXPENSE (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |
|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2021 |
Sep. 30, 2020 |
|
| Debt Disclosure [Abstract] | |||
| Coupon interest | $ 130,493 | $ 459,004 | |
| Amortization of discount on convertible notes | 46,265 | 206,342 | |
| Amortization of debt issuance costs | 19,421 | 76,380 | |
| Interest expense associated with conversion of notes | 553,571 | 2,254,480 | |
| Interest expense associated with accretion of convertible notes payable | 8,561,440 | ||
| Interest expense due to non-fulfillment of use of proceeds requirements | 1,232 | 1,106,488 | |
| Additional charge for early redemption | 235,536 | ||
| Total | $ 750,982 | $ 12,899,670 | |
SCHEDULE OF MATURITIES OF CONVERTIBLE DEBT (Details) - Convertible Debt [Member] |
Sep. 30, 2021
USD ($)
|
|---|---|
| Short-Term Debt [Line Items] | |
| 2022 | $ 1,261,481 |
| Less: Interest | (971,370) |
| Carrying value | $ 290,111 |
SCHEDULE OF CONVERTIBLE PROMISSORY NOTES (Details) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2021 |
Feb. 11, 2021 |
|
| Debt Disclosure [Abstract] | ||
| Original Principal Amount | $ 6,070,000 | $ 4,410,000 |
| Less: Original issue discount (OID) | (550,000) | (400,000) |
| Less: Transaction Expense Amount | (20,000) | $ (10,000) |
| Purchase Price | 5,500,000 | |
| Less: Broker Fee | (290,000) | |
| Net proceeds | $ 5,210,000 |
CONVERTIBLE NOTES PAYABLE, NET (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 19, 2021 |
Apr. 16, 2021 |
Apr. 14, 2021 |
Feb. 17, 2021 |
Feb. 11, 2021 |
Jan. 14, 2021 |
Jan. 08, 2021 |
Oct. 13, 2020 |
Sep. 30, 2021 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Oct. 08, 2021 |
Aug. 31, 2021 |
Aug. 20, 2021 |
Jul. 14, 2021 |
Dec. 31, 2020 |
|
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Face Amount | $ 4,410,000 | $ 6,070,000 | $ 6,070,000 | |||||||||||||
| Debt Instrument, Unamortized Discount | $ 400,000 | 550,000 | 550,000 | |||||||||||||
| Payments for Brokerage Fees | 290,000 | |||||||||||||||
| Amortization of Debt Discount (Premium) | 46,265 | 206,342 | ||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 1.50 | |||||||||||||||
| Repayments of Convertible Debt | 1,120,000 | |||||||||||||||
| Period-Average MYR : US$1 Exchange Rate [Member] | 5,500,000 | |||||||||||||||
| Debt Issuance Costs, Net | $ 10,000 | 20,000 | 20,000 | |||||||||||||
| Proceeds from Convertible Debt | 5,210,000 | |||||||||||||||
| Redemption charge | $ 235,536 | |||||||||||||||
| Securities Purchase Agreement [Member] | Streeterville [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Face Amount | 4,410,000 | $ 1,660,000 | ||||||||||||||
| Debt Instrument, Unamortized Discount | 400,000 | $ 150,000 | ||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 1.00 | |||||||||||||||
| Legal Fees | $ 10,000 | |||||||||||||||
| Period-Average MYR : US$1 Exchange Rate [Member] | 1,500,000 | |||||||||||||||
| Debt Issuance Costs, Net | $ 10,000 | $ 10,000 | ||||||||||||||
| Proceeds from Convertible Debt | $ 1,410,000 | |||||||||||||||
| Cumulative net operating losses | 120.00% | 120.00% | ||||||||||||||
| Redemption description. | The note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to the maximum monthly redemption amount of $962,500, convertible into shares of Common Stock at a conversion price equal to the lesser of (i) $1.50 and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant to the agreement, Streeterville was granted a “most favored nations” right | The note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to the maximum monthly redemption amount of $350,000, convertible into shares of Common Stock at a conversion price equal to the lesser of (i) $1.00 and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant to the agreement, Streeterville was granted a “most favored nations” right | ||||||||||||||
| Debt Instrument, Debt Default, Description of Violation or Event of Default | Events of Default under the note include the same Events of Default listed above under the description of the Streeterville convertible note financing on January 8, 2021. In the case of an Event of Default, interest shall accrue under the note at the annual rate of | Events of default (“Events of Default”) under the note include but are not limited to: (a) failure to pay any principal, interest, fees, charges, or any other amount when due; (b) failure to deliver any conversion shares in accordance with the terms of the note; (c) a receiver, trustee or other similar official shall be appointed over Company or a material part of its assets and such appointment shall remain uncontested for twenty (20) days or shall not be dismissed or discharged within sixty (60) days; (d) Company becomes insolvent; (e) Company makes a general assignment for the benefit of creditors; (f) Company files a petition for relief under any bankruptcy, insolvency or similar law (domestic or foreign); an involuntary bankruptcy proceeding is commenced or filed against Borrower; (g) Company defaults or otherwise fails to observe or perform any covenant, obligation, condition or agreement of Company in the note or in any other transaction document; (h) any representation, warranty or other statement made or furnished by or on behalf of Company is false, incorrect, incomplete or misleading in any material respect when made or furnished; (i) the occurrence of a Fundamental Transaction (as defined in the note) without Streeterville’s prior written consent; (j) Company fails to reserve a sufficient number of shares to issue upon conversion of the note; (k) Company effectuates a reverse split of its Common Stock without twenty trading days prior written notice to Streeterville; (l) any money judgment, writ or similar process is entered or filed against the Company or any subsidiary of the Company or any of its property or other assets for more than $100,000, and shall remain unvacated, unbonded or unstayed for a period of twenty calendar days unless otherwise consented to by Streeterville; (m) the Company fails to be DWAC eligible; (n) the Company fails to observe or perform any covenant set forth in Section 4 of the agreement; or (o) the Company, any affiliate of the Company, or any pledgor, trustor, or guarantor of the note breaches any covenant or other term or condition contained in any other financing or material agreements. In the case of an Event of Default, interest shall accrue under the note at the annual rate of | ||||||||||||||
| Debt Instrument, Interest Rate During Period | 22.00% | 22.00% | ||||||||||||||
| Streeterville [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Unamortized Discount | 267,451 | $ 267,451 | $ 1,647,527 | |||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 0.43995 | $ 0.621675 | $ 0.621675 | |||||||||||||
| Convertible Debt [Member] | Streeterville Capital, LLC [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | $ 670,000 | |||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 1 | |||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 704,738 | |||||||||||||||
| Accrued interest | $ 34,738 | |||||||||||||||
| Repayments of Convertible Debt | $ 704,738 | |||||||||||||||
| Convertible Debt [Member] | Granite Global Value Investments Ltd [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Interest Rate, Stated Percentage | 120.00% | |||||||||||||||
| Redemption Charges | $ 235,536 | |||||||||||||||
| Repayments of Convertible Debt | 707,515 | |||||||||||||||
| Convertible Debt [Member] | First Fire Global Opportunities Fund LLC [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Repayments of Convertible Debt | $ 705,600 | |||||||||||||||
| Convertible Debt [Member] | First Fire and Granite [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | $ 1,120,000 | |||||||||||||||
| Accrued interest | 57,579 | |||||||||||||||
| Redemption Charges | 235,536 | |||||||||||||||
| Three Unsecured Convertible Promissory Notes [Member] | Investors [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Face Amount | $ 1,790,000 | |||||||||||||||
| Debt Instrument, Unamortized Discount | 190,000 | |||||||||||||||
| Payments for Brokerage Fees | $ 130,000 | |||||||||||||||
| Debt Instrument, Interest Rate, Stated Percentage | 10.00% | |||||||||||||||
| Debt Instrument, Maturity Date, Description | contractual maturity of 18 months since the issuance | |||||||||||||||
| Debt Instrument, Periodic Payment | $ 108,000 | |||||||||||||||
| Debt Instrument, Convertible, Stock Price Trigger | $ 0.75 | |||||||||||||||
| [custom:PrincipalValueAndAccruedInterestPercentage] | 120.00% | |||||||||||||||
| Debt Conversion, Converted Instrument, Shares Issued | 1,790,000 | |||||||||||||||
| Debt Conversion, Converted Instrument, Amount | $ 995,500 | |||||||||||||||
| Two Promissory Notes [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Convertible, Beneficial Conversion Feature | 408,800 | |||||||||||||||
| Proceeds from Issuance of Debt | 148,000 | |||||||||||||||
| Other Promissory Note [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Convertible, Beneficial Conversion Feature | 489,100 | |||||||||||||||
| Proceeds from Issuance of Debt | 178,500 | |||||||||||||||
| Promissory Notes [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Convertible, Beneficial Conversion Feature | 1,306,700 | |||||||||||||||
| Proceeds from Issuance of Debt | 474,500 | |||||||||||||||
| Amortization of Debt Discount (Premium) | $ 832,200 | |||||||||||||||
| Convertible Promissory Notes [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Convertible Debt, Fair Value Disclosures | $ 729,300 | 729,300 | $ 3,669,500 | |||||||||||||
| Convertible Promissory Notes [Member] | Streeterville [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | 1,660,000 | $ 4,000,000 | $ 5,078,301 | |||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 0.621675 | $ 0.752175 | ||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 2,786,819 | |||||||||||||||
| Accrued interest | $ 102,857 | |||||||||||||||
| Repayments of Notes Payable | $ 1,762,857 | |||||||||||||||
| Convertible Promissory Notes [Member] | Streeterville [Member] | Common Stock [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | 1,660,000 | |||||||||||||||
| Accrued interest | 102,857 | |||||||||||||||
| Convertible Promissory Notes [Member] | Streeterville [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | $ 5,078,301 | |||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 8,463,423 | |||||||||||||||
| Accrued interest | $ 183,198 | |||||||||||||||
| Repayments of Convertible Debt | 5,261,499 | |||||||||||||||
| Convertible Promissory Notes [Member] | Streeterville [Member] | October 6 and October 8, 2021 [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | $ 438,187 | |||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 1,270,024 | |||||||||||||||
| Accrued interest | $ 120,560 | |||||||||||||||
| Repayments of Convertible Debt | 558,747 | |||||||||||||||
| Convertible Promissory Notes [Member] | Investors [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Note outstanding percentage | 25.00% | |||||||||||||||
| Convertible Notes Financing [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Payments for Brokerage Fees | $ 200,000 | |||||||||||||||
| Proceeds from Issuance of Debt | $ 3,800,000 | |||||||||||||||
| Convertible Notes [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | 1,120,000 | |||||||||||||||
| Accrued interest | 57,579 | |||||||||||||||
| Repayments of Convertible Debt | 1,413,115 | |||||||||||||||
| Convertible Notes [Member] | Common Stock [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | $ 7,408,301 | |||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 11,954,980 | |||||||||||||||
| Accrued interest | $ 320,793 | |||||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | 7,729,094 | |||||||||||||||
| Remaining Convertible Notes [Member] | ||||||||||||||||
| Short-Term Debt [Line Items] | ||||||||||||||||
| Debt Instrument, Periodic Payment | 438,187 | |||||||||||||||
| Accrued interest | $ 119,375 | |||||||||||||||
SCHEDULE OF DERIVATIVE LIABILITIES (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Derivative Instruments, Gain (Loss) [Line Items] | ||
| Total | $ 12,564 | $ 1,189,786 |
| Fair Value of Warrants [Member] | ||
| Derivative Instruments, Gain (Loss) [Line Items] | ||
| Total | 12,564 | 79,986 |
| Fair Value of Options Associated with Convertible Promissory Notes [Member] | ||
| Derivative Instruments, Gain (Loss) [Line Items] | ||
| Total | $ 1,109,800 |
SCHEDULE OF ESTIMATED DERIVATIVE LIABILITIES AT FAIR VALUE ASSUMPTIONS (Details) |
9 Months Ended | 12 Months Ended |
|---|---|---|
|
Sep. 30, 2021
USD ($)
|
Dec. 31, 2020
USD ($)
Integer
|
|
| Black-Scholes-Merton [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair Value of warrants | $ 12,564 | $ 79,986 |
| Black-Scholes-Merton [Member] | Measurement Input, Risk Free Interest Rate [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | 2.1 | 1.7 |
| Black-Scholes-Merton [Member] | Measurement Input, Price Volatility [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | 176 | 181 |
| Black-Scholes-Merton [Member] | Measurement Input, Expected Term [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| [custom:DerivativeLiabilityMeasurementInputTerm] | 1 year 8 months 12 days | 2 years 4 months 24 days |
| Black-Scholes-Merton [Member] | Measurement Input, Expected Dividend Rate [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | ||
| Trinomial Option Pricing Model [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value of options | $ 1,109,800 | |
| Trinomial Option Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | 0.11 | |
| Trinomial Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | 206.17 | |
| Trinomial Option Pricing Model [Member] | Measurement Input, Expected Term [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| [custom:DerivativeLiabilityMeasurementInputTerm] | 0 years | 1 year 3 months 10 days |
| Trinomial Option Pricing Model [Member] | Measurement Input, Expected Dividend Rate [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | ||
| Trinomial Option Pricing Model [Member] | Fair Value of Underlying Stock [Member] | ||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
| Fair value assumptions, measurement input, percentage | 2.05 |
DERIVATIVE LIABILITIES (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 19, 2021 |
Apr. 16, 2021 |
Apr. 14, 2021 |
Feb. 11, 2021 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Oct. 08, 2021 |
Aug. 31, 2021 |
Aug. 20, 2021 |
Jul. 14, 2021 |
Dec. 31, 2020 |
Dec. 31, 2018 |
|
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Class of Warrant or Right, Number of Securities Called by Warrants or Rights | 53,556 | 53,556 | 53,556 | |||||||||||
| [custom:DecreaseInFairValueOfDerivativeLiabilities] | $ 67,422 | |||||||||||||
| Derivative, Gain (Loss) on Derivative, Net | $ 27,678 | $ 11,804 | 67,422 | $ (28,149) | ||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 1.50 | |||||||||||||
| Repayments of Convertible Debt | 1,120,000 | |||||||||||||
| Derivative, Fair Value, Net | 12,564 | 12,564 | $ 1,189,786 | |||||||||||
| Fair Value, Inputs, Level 3 [Member] | Trinomial Option Pricing Model [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Derivative, Fair Value, Net | 0 | $ 0 | 1,109,800 | |||||||||||
| Convertible Promissory Notes [Member] | Streeterville [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 0.621675 | $ 0.752175 | ||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 2,786,819 | |||||||||||||
| Debt Instrument, Periodic Payment | $ 1,660,000 | $ 4,000,000 | $ 5,078,301 | |||||||||||
| Debt Instrument, Increase, Accrued Interest | 102,857 | |||||||||||||
| Repayments of Notes Payable | 1,762,857 | |||||||||||||
| Convertible Notes [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Repayments of Convertible Debt | 1,413,115 | |||||||||||||
| Debt Instrument, Periodic Payment | 1,120,000 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | $ 57,579 | |||||||||||||
| Streeterville [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 0.43995 | $ 0.621675 | $ 0.621675 | |||||||||||
| Streeterville [Member] | Convertible Promissory Notes [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 8,463,423 | |||||||||||||
| Repayments of Convertible Debt | $ 5,261,499 | |||||||||||||
| Debt Instrument, Periodic Payment | 5,078,301 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | $ 183,198 | |||||||||||||
| Streeterville [Member] | Convertible Promissory Notes [Member] | October 6 and October 8, 2021 [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 1,270,024 | |||||||||||||
| Repayments of Convertible Debt | $ 558,747 | |||||||||||||
| Debt Instrument, Periodic Payment | 438,187 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | 120,560 | |||||||||||||
| Convertible Debt [Member] | Streeterville Capital, LLC [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Debt Instrument, Convertible, Conversion Price | $ 1 | |||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 704,738 | |||||||||||||
| Repayments of Convertible Debt | $ 704,738 | |||||||||||||
| Debt Instrument, Periodic Payment | 670,000 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | $ 34,738 | |||||||||||||
| Convertible Debt [Member] | Granite Global Value Investments Ltd [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Repayments of Convertible Debt | $ 707,515 | |||||||||||||
| Debt Instrument, Interest Rate, Stated Percentage | 120.00% | |||||||||||||
| Redemption Charges | $ 235,536 | |||||||||||||
| Convertible Debt [Member] | First Fire Global Opportunities Fund LLC [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Repayments of Convertible Debt | $ 705,600 | |||||||||||||
| Convertible Debt [Member] | First Fire and Granite [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Debt Instrument, Periodic Payment | 1,120,000 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | 57,579 | |||||||||||||
| Redemption Charges | $ 235,536 | |||||||||||||
| Warrant [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Derivative Liability | $ 12,564 | 12,564 | $ 79,986 | |||||||||||
| Common Stock [Member] | Convertible Promissory Notes [Member] | Streeterville [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Debt Instrument, Periodic Payment | 1,660,000 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | $ 102,857 | |||||||||||||
| Common Stock [Member] | Convertible Notes [Member] | ||||||||||||||
| Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items] | ||||||||||||||
| Stock Issued During Period, Shares, Restricted Stock Award, Gross | 11,954,980 | |||||||||||||
| Debt Instrument, Periodic Payment | $ 7,408,301 | |||||||||||||
| Debt Instrument, Increase, Accrued Interest | 320,793 | |||||||||||||
| Stock Issued During Period, Value, Restricted Stock Award, Gross | $ 7,729,094 | |||||||||||||
SUMMARY OF WARRANTS ACTIVITY (Details) |
9 Months Ended |
|---|---|
|
Sep. 30, 2021
$ / shares
shares
| |
| Warrants | |
| Number of Shares Warrants, Outstanding Beginning Balance | shares | 53,556 |
| Weighted Average Exercise Price, Outstanding, Beginning Balance | $ / shares | $ 7.20 |
| Number of Shares Warrants, Granted | shares | |
| Weighted Average Exercise Price, Granted | $ / shares | |
| Number of Shares Warrants, Exercised | shares | |
| Weighted Average Exercise Price, Exercised | $ / shares | |
| Number of Shares Warrants, Expired/Cancelled | shares | |
| Weighted Average Exercise Price, Expired/Cancelled | $ / shares | |
| Number of Shares Warrants, Outstanding Ending Balance | shares | 53,556 |
| Weighted Average Exercise Price, Outstanding, Ending Balance | $ / shares | $ 7.20 |
| [custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionRemainingContractualLifeWarrantsOutstandingEndingBalance] | 1 year 8 months 12 days |
| Number of Shares Warrants, Exercisable Ending Balance | shares | 53,556 |
| Weighted Average Exercise Price,Exercisable, Ending Balance | $ / shares | $ 7.20 |
| [custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionRemainingContractualLifeWarrantsExercisableEndingBalance] | 1 year 8 months 12 days |
WARRANTS (Details Narrative) - USD ($) |
9 Months Ended | ||
|---|---|---|---|
Sep. 30, 2020 |
Sep. 30, 2021 |
Dec. 31, 2018 |
|
| Warrants | |||
| Class of Warrant or Right, Number of Securities Called by Warrants or Rights | 53,556 | 53,556 | |
| Class of Warrant or Right, Exercise Price of Warrants or Rights | $ 7.20 | ||
| [custom:WarrantExpirationDate] | expire in 2023 | ||
| [custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsIntrinsicValue-0] | $ 0 |
SCHEDULE OF DUE FROM RELATED PARTIES (Details) (Parenthetical) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Related Party B [Member] | ||
| Related Party Transaction [Line Items] | ||
| Accounts Receivable, Related Parties | $ 41 | $ 8,025 |
SCHEDULE OF DUE FROM RELATED PARTIES (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Related Party Transaction [Line Items] | ||
| Total | $ 471,818 | $ 214,795 |
| Due from Related Party B [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 41 | 152,475 |
| Due from Related Party B One [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 4,223 | |
| Due from Related Party D [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 406,298 | |
| Due from Related Party G [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 1,256 | 2,320 |
| Due from Related Party H [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | $ 60,000 | $ 60,000 |
SCHEDULE OF DUE TO RELATED PARTIES (Details) - USD ($) |
Sep. 30, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Related Party Transaction [Line Items] | ||
| Total | $ 760,503 | $ 1,108,641 |
| Due to Related Parties A [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 16,861 | 586 |
| Due to Related Parties B [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 1,516 | 9,580 |
| Due to Related Parties I [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 2,534 | |
| Due to Related Parties J [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 702,881 | 744,428 |
| Due to Related Parties K [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | $ 36,711 | $ 354,047 |
SCHEDULE OF REVENUE AND EXPENSE TRANSACTIONS OF RELATED PARTIES (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
|
| Related Party Transaction [Line Items] | |||||
| Cost of service revenue to related parties | $ 2,514 | ||||
| General and administrative expenses to related parties | $ 2,900 | $ 5,274 | 9,873 | $ 8,320 | 8,320 |
| Impairment of other investments with related parties | 2,094,300 | 5,340,300 | 0 | ||
| Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | $ 74,960 | $ 73,446 | 739,949 | $ 181,417 | 181,417 |
| Related Party A [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| General and administrative expenses to related parties | 6,333 | 4,234 | |||
| Related Party A [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 85,112 | 43,229 | |||
| Related Party B [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Cost of service revenue to related parties | 2,514 | ||||
| General and administrative expenses to related parties | 2,896 | 2,900 | |||
| Impairment of other investments with related parties | 5,340,300 | (0) | |||
| Related Party B [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 625,469 | 108,297 | |||
| Related Party C [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 115 | 1,162 | |||
| Related Party D [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| General and administrative expenses to related parties | 644 | ||||
| Related Party D [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 21,534 | 14,366 | |||
| Related Party E [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 5,422 | 14,251 | |||
| Related Party G [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| General and administrative expenses to related parties | 1,186 | ||||
| Related Party G [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | 1,426 | 112 | |||
| Related Party I [Member] | Service [Member] | |||||
| Related Party Transaction [Line Items] | |||||
| Revenue from related parties | $ 871 | ||||
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) |
12 Months Ended | ||
|---|---|---|---|
Dec. 31, 2018 |
Dec. 31, 2021 |
Sep. 30, 2021 |
|
| Maximum [Member] | |||
| Related Party Transaction [Line Items] | |||
| Equity Method Investment, Ownership Percentage | 100.00% | ||
| Related Party B [Member] | Minimum [Member] | |||
| Related Party Transaction [Line Items] | |||
| Equity Method Investment, Ownership Percentage | 1.00% | ||
| Related Party B [Member] | Maximum [Member] | |||
| Related Party Transaction [Line Items] | |||
| Equity Method Investment, Ownership Percentage | 18.00% | ||
| Related Party H [Member] | |||
| Related Party Transaction [Line Items] | |||
| Equity Method Investment, Ownership Percentage | 49.00% | 48.00% | |
| Business Combination, Consideration Transferred | $ 368,265 | ||
| [custom:ImpairmentOfInvestmentsOther] | $ 368,265 |
SCHEDULE OF SEGMENT INFORMATION (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |||||||
|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
|||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | $ 429,366 | $ 678,917 | $ 1,810,964 | $ 1,896,598 | |||||
| Cost of revenues | 292,717 | 503,487 | |||||||
| Depreciation and amortization | 126,589 | 193,510 | |||||||
| Net income (loss) | (6,044,875) | (429,749) | (13,106,274) | (1,235,479) | |||||
| Total assets | 22,808,076 | 11,446,815 | 22,808,076 | 11,446,815 | $ 14,795,886 | ||||
| Capital expenditures for long-lived assets | 35,638 | 2,106 | |||||||
| HONG KONG | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | 231,407 | 506,699 | 1,188,449 | [1] | 1,418,172 | [1] | |||
| Cost of revenues | [1] | 99,412 | 364,171 | ||||||
| Depreciation and amortization | [1] | 10,217 | 78,947 | ||||||
| Net income (loss) | [1] | (12,785,455) | (783,123) | ||||||
| Total assets | [1] | 18,681,381 | 7,518,850 | 18,681,381 | 7,518,850 | ||||
| Capital expenditures for long-lived assets | [1] | 30,700 | |||||||
| MALAYSIA | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | 172,546 | 133,107 | 455,387 | [1] | 364,361 | [1] | |||
| Cost of revenues | [1] | 177,644 | 138,316 | ||||||
| Depreciation and amortization | [1] | 25,094 | 25,412 | ||||||
| Net income (loss) | [1] | 98,495 | (68,705) | ||||||
| Total assets | [1] | 1,210,013 | 931,238 | 1,210,013 | 931,238 | ||||
| Capital expenditures for long-lived assets | [1] | 2,062 | 2,106 | ||||||
| CHINA | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | 25,413 | 39,111 | 167,128 | [1] | 114,065 | [1] | |||
| Cost of revenues | [1] | 15,661 | 1,000 | ||||||
| Depreciation and amortization | [1] | 91,278 | 89,151 | ||||||
| Net income (loss) | [1] | (419,314) | (383,651) | ||||||
| Total assets | [1] | 2,916,682 | 2,996,727 | 2,916,682 | 2,996,727 | ||||
| Capital expenditures for long-lived assets | [1] | 2,876 | |||||||
| Real Estate Business [Member] | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | 95,409 | 344,815 | |||||||
| Cost of revenues | 35,812 | 250,800 | |||||||
| Depreciation and amortization | 116,107 | 113,553 | |||||||
| Net income (loss) | (26,342) | 71,060 | |||||||
| Total assets | 2,378,164 | 2,407,537 | 2,378,164 | 2,407,537 | |||||
| Capital expenditures for long-lived assets | |||||||||
| Service business [Member] | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | 1,715,555 | 1,551,783 | |||||||
| Cost of revenues | 256,905 | 252,687 | |||||||
| Depreciation and amortization | 3,371 | 72,366 | |||||||
| Net income (loss) | (6,211,216) | (853,822) | |||||||
| Total assets | 9,069,452 | 4,938,386 | 9,069,452 | 4,938,386 | |||||
| Capital expenditures for long-lived assets | 35,638 | 2,106 | |||||||
| Corporate Segment [Member] | |||||||||
| Segment Reporting Information [Line Items] | |||||||||
| Total revenue | |||||||||
| Cost of revenues | |||||||||
| Depreciation and amortization | 7,111 | 7,591 | |||||||
| Net income (loss) | (6,868,716) | (452,717) | |||||||
| Total assets | $ 11,360,460 | $ 4,100,892 | 11,360,460 | 4,100,892 | |||||
| Capital expenditures for long-lived assets | |||||||||
| |||||||||
SEGMENT INFORMATION (Details Narrative) |
9 Months Ended |
|---|---|
|
Sep. 30, 2021
Number
| |
| Segment Reporting [Abstract] | |
| Number of Reportable Segments | 2 |